Highlights

[LUXCHEM] QoQ TTM Result on 2015-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 08-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -15.51%    YoY -     -7.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 686,754 649,865 640,136 632,599 603,523 585,263 548,106 16.18%
  QoQ % 5.68% 1.52% 1.19% 4.82% 3.12% 6.78% -
  Horiz. % 125.30% 118.57% 116.79% 115.42% 110.11% 106.78% 100.00%
PBT 54,396 44,000 34,656 27,789 29,578 28,831 26,552 61.09%
  QoQ % 23.63% 26.96% 24.71% -6.05% 2.59% 8.58% -
  Horiz. % 204.87% 165.71% 130.52% 104.66% 111.40% 108.58% 100.00%
Tax -14,801 -13,637 -11,243 -9,492 -7,748 -7,366 -6,904 66.03%
  QoQ % -8.54% -21.29% -18.45% -22.51% -5.19% -6.69% -
  Horiz. % 214.38% 197.52% 162.85% 137.49% 112.22% 106.69% 100.00%
NP 39,595 30,363 23,413 18,297 21,830 21,465 19,648 59.34%
  QoQ % 30.41% 29.68% 27.96% -16.18% 1.70% 9.25% -
  Horiz. % 201.52% 154.53% 119.16% 93.12% 111.11% 109.25% 100.00%
NP to SH 39,735 30,649 23,617 18,556 21,962 21,549 19,862 58.57%
  QoQ % 29.65% 29.78% 27.27% -15.51% 1.92% 8.49% -
  Horiz. % 200.06% 154.31% 118.91% 93.42% 110.57% 108.49% 100.00%
Tax Rate 27.21 % 30.99 % 32.44 % 34.16 % 26.20 % 25.55 % 26.00 % 3.07%
  QoQ % -12.20% -4.47% -5.04% 30.38% 2.54% -1.73% -
  Horiz. % 104.65% 119.19% 124.77% 131.38% 100.77% 98.27% 100.00%
Total Cost 647,159 619,502 616,723 614,302 581,693 563,798 528,458 14.42%
  QoQ % 4.46% 0.45% 0.39% 5.61% 3.17% 6.69% -
  Horiz. % 122.46% 117.23% 116.70% 116.24% 110.07% 106.69% 100.00%
Net Worth 191,780 178,640 169,970 165,546 155,707 149,625 148,199 18.70%
  QoQ % 7.36% 5.10% 2.67% 6.32% 4.06% 0.96% -
  Horiz. % 129.41% 120.54% 114.69% 111.70% 105.07% 100.96% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 17,051 13,015 13,015 11,685 11,685 10,396 10,396 38.95%
  QoQ % 31.02% 0.00% 11.38% 0.00% 12.39% 0.00% -
  Horiz. % 164.01% 125.19% 125.19% 112.39% 112.39% 100.00% 100.00%
Div Payout % 42.91 % 42.47 % 55.11 % 62.97 % 53.21 % 48.25 % 52.34 % -12.37%
  QoQ % 1.04% -22.94% -12.48% 18.34% 10.28% -7.81% -
  Horiz. % 81.98% 81.14% 105.29% 120.31% 101.66% 92.19% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 191,780 178,640 169,970 165,546 155,707 149,625 148,199 18.70%
  QoQ % 7.36% 5.10% 2.67% 6.32% 4.06% 0.96% -
  Horiz. % 129.41% 120.54% 114.69% 111.70% 105.07% 100.96% 100.00%
NOSH 262,712 262,707 261,493 258,666 259,512 130,108 129,999 59.64%
  QoQ % 0.00% 0.46% 1.09% -0.33% 99.46% 0.08% -
  Horiz. % 202.09% 202.08% 201.15% 198.97% 199.62% 100.08% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.77 % 4.67 % 3.66 % 2.89 % 3.62 % 3.67 % 3.58 % 37.35%
  QoQ % 23.55% 27.60% 26.64% -20.17% -1.36% 2.51% -
  Horiz. % 161.17% 130.45% 102.23% 80.73% 101.12% 102.51% 100.00%
ROE 20.72 % 17.16 % 13.89 % 11.21 % 14.10 % 14.40 % 13.40 % 33.61%
  QoQ % 20.75% 23.54% 23.91% -20.50% -2.08% 7.46% -
  Horiz. % 154.63% 128.06% 103.66% 83.66% 105.22% 107.46% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 261.41 247.37 244.80 244.56 232.56 449.83 421.62 -27.23%
  QoQ % 5.68% 1.05% 0.10% 5.16% -48.30% 6.69% -
  Horiz. % 62.00% 58.67% 58.06% 58.00% 55.16% 106.69% 100.00%
EPS 15.12 11.67 9.03 7.17 8.46 16.56 15.28 -0.70%
  QoQ % 29.56% 29.24% 25.94% -15.25% -48.91% 8.38% -
  Horiz. % 98.95% 76.37% 59.10% 46.92% 55.37% 108.38% 100.00%
DPS 6.50 5.00 4.98 4.52 4.50 8.00 8.00 -12.89%
  QoQ % 30.00% 0.40% 10.18% 0.44% -43.75% 0.00% -
  Horiz. % 81.25% 62.50% 62.25% 56.50% 56.25% 100.00% 100.00%
NAPS 0.7300 0.6800 0.6500 0.6400 0.6000 1.1500 1.1400 -25.65%
  QoQ % 7.35% 4.62% 1.56% 6.67% -47.83% 0.88% -
  Horiz. % 64.04% 59.65% 57.02% 56.14% 52.63% 100.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 76.66 72.55 71.46 70.62 67.37 65.33 61.19 16.17%
  QoQ % 5.67% 1.53% 1.19% 4.82% 3.12% 6.77% -
  Horiz. % 125.28% 118.57% 116.78% 115.41% 110.10% 106.77% 100.00%
EPS 4.44 3.42 2.64 2.07 2.45 2.41 2.22 58.54%
  QoQ % 29.82% 29.55% 27.54% -15.51% 1.66% 8.56% -
  Horiz. % 200.00% 154.05% 118.92% 93.24% 110.36% 108.56% 100.00%
DPS 1.90 1.45 1.45 1.30 1.30 1.16 1.16 38.83%
  QoQ % 31.03% 0.00% 11.54% 0.00% 12.07% 0.00% -
  Horiz. % 163.79% 125.00% 125.00% 112.07% 112.07% 100.00% 100.00%
NAPS 0.2141 0.1994 0.1897 0.1848 0.1738 0.1670 0.1654 18.72%
  QoQ % 7.37% 5.11% 2.65% 6.33% 4.07% 0.97% -
  Horiz. % 129.44% 120.56% 114.69% 111.73% 105.08% 100.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.6600 1.3700 1.0000 0.9700 0.8200 1.4400 1.4300 -
P/RPS 0.64 0.55 0.41 0.40 0.35 0.32 0.34 52.28%
  QoQ % 16.36% 34.15% 2.50% 14.29% 9.38% -5.88% -
  Horiz. % 188.24% 161.76% 120.59% 117.65% 102.94% 94.12% 100.00%
P/EPS 10.98 11.74 11.07 13.52 9.69 8.69 9.36 11.20%
  QoQ % -6.47% 6.05% -18.12% 39.53% 11.51% -7.16% -
  Horiz. % 117.31% 125.43% 118.27% 144.44% 103.53% 92.84% 100.00%
EY 9.11 8.52 9.03 7.40 10.32 11.50 10.68 -10.03%
  QoQ % 6.92% -5.65% 22.03% -28.29% -10.26% 7.68% -
  Horiz. % 85.30% 79.78% 84.55% 69.29% 96.63% 107.68% 100.00%
DY 3.92 3.65 4.98 4.66 5.49 5.56 5.59 -21.02%
  QoQ % 7.40% -26.71% 6.87% -15.12% -1.26% -0.54% -
  Horiz. % 70.13% 65.30% 89.09% 83.36% 98.21% 99.46% 100.00%
P/NAPS 2.27 2.01 1.54 1.52 1.37 1.25 1.25 48.69%
  QoQ % 12.94% 30.52% 1.32% 10.95% 9.60% 0.00% -
  Horiz. % 181.60% 160.80% 123.20% 121.60% 109.60% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 30/10/15 30/07/15 08/05/15 18/02/15 03/11/14 05/08/14 -
Price 1.8200 1.5800 1.0300 1.1900 0.9050 1.7900 1.4900 -
P/RPS 0.70 0.64 0.42 0.49 0.39 0.40 0.35 58.54%
  QoQ % 9.38% 52.38% -14.29% 25.64% -2.50% 14.29% -
  Horiz. % 200.00% 182.86% 120.00% 140.00% 111.43% 114.29% 100.00%
P/EPS 12.03 13.54 11.40 16.59 10.69 10.81 9.75 14.99%
  QoQ % -11.15% 18.77% -31.28% 55.19% -1.11% 10.87% -
  Horiz. % 123.38% 138.87% 116.92% 170.15% 109.64% 110.87% 100.00%
EY 8.31 7.38 8.77 6.03 9.35 9.25 10.25 -13.02%
  QoQ % 12.60% -15.85% 45.44% -35.51% 1.08% -9.76% -
  Horiz. % 81.07% 72.00% 85.56% 58.83% 91.22% 90.24% 100.00%
DY 3.57 3.16 4.83 3.80 4.98 4.47 5.37 -23.77%
  QoQ % 12.97% -34.58% 27.11% -23.69% 11.41% -16.76% -
  Horiz. % 66.48% 58.85% 89.94% 70.76% 92.74% 83.24% 100.00%
P/NAPS 2.49 2.32 1.58 1.86 1.51 1.56 1.31 53.27%
  QoQ % 7.33% 46.84% -15.05% 23.18% -3.21% 19.08% -
  Horiz. % 190.08% 177.10% 120.61% 141.98% 115.27% 119.08% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

394  383  602  1139 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.100.00 
 KTG 0.235-0.01 
 HPPHB 0.715-0.025 
 DGB 0.09-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS