Highlights

[LUXCHEM] QoQ TTM Result on 2015-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 22-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     29.65%    YoY -     80.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 699,188 688,999 674,184 686,754 649,865 640,136 632,599 6.88%
  QoQ % 1.48% 2.20% -1.83% 5.68% 1.52% 1.19% -
  Horiz. % 110.53% 108.92% 106.57% 108.56% 102.73% 101.19% 100.00%
PBT 59,450 63,335 59,091 54,396 44,000 34,656 27,789 65.80%
  QoQ % -6.13% 7.18% 8.63% 23.63% 26.96% 24.71% -
  Horiz. % 213.93% 227.91% 212.64% 195.75% 158.34% 124.71% 100.00%
Tax -13,774 -14,817 -13,931 -14,801 -13,637 -11,243 -9,492 28.09%
  QoQ % 7.04% -6.36% 5.88% -8.54% -21.29% -18.45% -
  Horiz. % 145.11% 156.10% 146.77% 155.93% 143.67% 118.45% 100.00%
NP 45,676 48,518 45,160 39,595 30,363 23,413 18,297 83.72%
  QoQ % -5.86% 7.44% 14.05% 30.41% 29.68% 27.96% -
  Horiz. % 249.64% 265.17% 246.82% 216.40% 165.95% 127.96% 100.00%
NP to SH 45,363 48,411 45,185 39,735 30,649 23,617 18,556 81.18%
  QoQ % -6.30% 7.14% 13.72% 29.65% 29.78% 27.27% -
  Horiz. % 244.47% 260.89% 243.51% 214.14% 165.17% 127.27% 100.00%
Tax Rate 23.17 % 23.39 % 23.58 % 27.21 % 30.99 % 32.44 % 34.16 % -22.75%
  QoQ % -0.94% -0.81% -13.34% -12.20% -4.47% -5.04% -
  Horiz. % 67.83% 68.47% 69.03% 79.65% 90.72% 94.96% 100.00%
Total Cost 653,512 640,481 629,024 647,159 619,502 616,723 614,302 4.20%
  QoQ % 2.03% 1.82% -2.80% 4.46% 0.45% 0.39% -
  Horiz. % 106.38% 104.26% 102.40% 105.35% 100.85% 100.39% 100.00%
Net Worth 0 206,474 198,920 191,780 178,640 169,970 165,546 -
  QoQ % 0.00% 3.80% 3.72% 7.36% 5.10% 2.67% -
  Horiz. % 0.00% 124.72% 120.16% 115.85% 107.91% 102.67% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 18,525 18,525 17,051 17,051 13,015 13,015 11,685 35.85%
  QoQ % 0.00% 8.64% 0.00% 31.02% 0.00% 11.38% -
  Horiz. % 158.54% 158.54% 145.93% 145.93% 111.38% 111.38% 100.00%
Div Payout % 40.84 % 38.27 % 37.74 % 42.91 % 42.47 % 55.11 % 62.97 % -25.01%
  QoQ % 6.72% 1.40% -12.05% 1.04% -22.94% -12.48% -
  Horiz. % 64.86% 60.77% 59.93% 68.14% 67.44% 87.52% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 0 206,474 198,920 191,780 178,640 169,970 165,546 -
  QoQ % 0.00% 3.80% 3.72% 7.36% 5.10% 2.67% -
  Horiz. % 0.00% 124.72% 120.16% 115.85% 107.91% 102.67% 100.00%
NOSH 270,543 268,148 265,227 262,712 262,707 261,493 258,666 3.03%
  QoQ % 0.89% 1.10% 0.96% 0.00% 0.46% 1.09% -
  Horiz. % 104.59% 103.67% 102.54% 101.56% 101.56% 101.09% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.53 % 7.04 % 6.70 % 5.77 % 4.67 % 3.66 % 2.89 % 71.94%
  QoQ % -7.24% 5.07% 16.12% 23.55% 27.60% 26.64% -
  Horiz. % 225.95% 243.60% 231.83% 199.65% 161.59% 126.64% 100.00%
ROE - % 23.45 % 22.72 % 20.72 % 17.16 % 13.89 % 11.21 % -
  QoQ % 0.00% 3.21% 9.65% 20.75% 23.54% 23.91% -
  Horiz. % 0.00% 209.19% 202.68% 184.83% 153.08% 123.91% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 258.44 256.95 254.19 261.41 247.37 244.80 244.56 3.74%
  QoQ % 0.58% 1.09% -2.76% 5.68% 1.05% 0.10% -
  Horiz. % 105.68% 105.07% 103.94% 106.89% 101.15% 100.10% 100.00%
EPS 16.77 18.05 17.04 15.12 11.67 9.03 7.17 75.93%
  QoQ % -7.09% 5.93% 12.70% 29.56% 29.24% 25.94% -
  Horiz. % 233.89% 251.74% 237.66% 210.88% 162.76% 125.94% 100.00%
DPS 6.85 6.91 6.50 6.50 5.00 4.98 4.52 31.84%
  QoQ % -0.87% 6.31% 0.00% 30.00% 0.40% 10.18% -
  Horiz. % 151.55% 152.88% 143.81% 143.81% 110.62% 110.18% 100.00%
NAPS 0.0000 0.7700 0.7500 0.7300 0.6800 0.6500 0.6400 -
  QoQ % 0.00% 2.67% 2.74% 7.35% 4.62% 1.56% -
  Horiz. % 0.00% 120.31% 117.19% 114.06% 106.25% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 78.05 76.91 75.26 76.66 72.55 71.46 70.62 6.88%
  QoQ % 1.48% 2.19% -1.83% 5.67% 1.53% 1.19% -
  Horiz. % 110.52% 108.91% 106.57% 108.55% 102.73% 101.19% 100.00%
EPS 5.06 5.40 5.04 4.44 3.42 2.64 2.07 81.17%
  QoQ % -6.30% 7.14% 13.51% 29.82% 29.55% 27.54% -
  Horiz. % 244.44% 260.87% 243.48% 214.49% 165.22% 127.54% 100.00%
DPS 2.07 2.07 1.90 1.90 1.45 1.45 1.30 36.24%
  QoQ % 0.00% 8.95% 0.00% 31.03% 0.00% 11.54% -
  Horiz. % 159.23% 159.23% 146.15% 146.15% 111.54% 111.54% 100.00%
NAPS 0.0000 0.2305 0.2221 0.2141 0.1994 0.1897 0.1848 -
  QoQ % 0.00% 3.78% 3.74% 7.37% 5.11% 2.65% -
  Horiz. % 0.00% 124.73% 120.18% 115.85% 107.90% 102.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.6600 1.4600 1.7200 1.6600 1.3700 1.0000 0.9700 -
P/RPS 0.64 0.57 0.68 0.64 0.55 0.41 0.40 36.68%
  QoQ % 12.28% -16.18% 6.25% 16.36% 34.15% 2.50% -
  Horiz. % 160.00% 142.50% 170.00% 160.00% 137.50% 102.50% 100.00%
P/EPS 9.90 8.09 10.10 10.98 11.74 11.07 13.52 -18.71%
  QoQ % 22.37% -19.90% -8.01% -6.47% 6.05% -18.12% -
  Horiz. % 73.22% 59.84% 74.70% 81.21% 86.83% 81.88% 100.00%
EY 10.10 12.37 9.90 9.11 8.52 9.03 7.40 22.97%
  QoQ % -18.35% 24.95% 8.67% 6.92% -5.65% 22.03% -
  Horiz. % 136.49% 167.16% 133.78% 123.11% 115.14% 122.03% 100.00%
DY 4.13 4.73 3.78 3.92 3.65 4.98 4.66 -7.71%
  QoQ % -12.68% 25.13% -3.57% 7.40% -26.71% 6.87% -
  Horiz. % 88.63% 101.50% 81.12% 84.12% 78.33% 106.87% 100.00%
P/NAPS 0.00 1.90 2.29 2.27 2.01 1.54 1.52 -
  QoQ % 0.00% -17.03% 0.88% 12.94% 30.52% 1.32% -
  Horiz. % 0.00% 125.00% 150.66% 149.34% 132.24% 101.32% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/10/16 29/07/16 06/05/16 22/02/16 30/10/15 30/07/15 08/05/15 -
Price 1.6700 1.5200 1.7100 1.8200 1.5800 1.0300 1.1900 -
P/RPS 0.65 0.59 0.67 0.70 0.64 0.42 0.49 20.67%
  QoQ % 10.17% -11.94% -4.29% 9.38% 52.38% -14.29% -
  Horiz. % 132.65% 120.41% 136.73% 142.86% 130.61% 85.71% 100.00%
P/EPS 9.96 8.42 10.04 12.03 13.54 11.40 16.59 -28.77%
  QoQ % 18.29% -16.14% -16.54% -11.15% 18.77% -31.28% -
  Horiz. % 60.04% 50.75% 60.52% 72.51% 81.62% 68.72% 100.00%
EY 10.04 11.88 9.96 8.31 7.38 8.77 6.03 40.35%
  QoQ % -15.49% 19.28% 19.86% 12.60% -15.85% 45.44% -
  Horiz. % 166.50% 197.01% 165.17% 137.81% 122.39% 145.44% 100.00%
DY 4.10 4.55 3.80 3.57 3.16 4.83 3.80 5.18%
  QoQ % -9.89% 19.74% 6.44% 12.97% -34.58% 27.11% -
  Horiz. % 107.89% 119.74% 100.00% 93.95% 83.16% 127.11% 100.00%
P/NAPS 0.00 1.97 2.28 2.49 2.32 1.58 1.86 -
  QoQ % 0.00% -13.60% -8.43% 7.33% 46.84% -15.05% -
  Horiz. % 0.00% 105.91% 122.58% 133.87% 124.73% 84.95% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers