Highlights

[LUXCHEM] QoQ TTM Result on 2016-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 06-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     13.72%    YoY -     143.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 701,550 699,188 688,999 674,184 686,754 649,865 640,136 6.27%
  QoQ % 0.34% 1.48% 2.20% -1.83% 5.68% 1.52% -
  Horiz. % 109.59% 109.22% 107.63% 105.32% 107.28% 101.52% 100.00%
PBT 59,079 59,450 63,335 59,091 54,396 44,000 34,656 42.47%
  QoQ % -0.62% -6.13% 7.18% 8.63% 23.63% 26.96% -
  Horiz. % 170.47% 171.54% 182.75% 170.51% 156.96% 126.96% 100.00%
Tax -15,394 -13,774 -14,817 -13,931 -14,801 -13,637 -11,243 23.19%
  QoQ % -11.76% 7.04% -6.36% 5.88% -8.54% -21.29% -
  Horiz. % 136.92% 122.51% 131.79% 123.91% 131.65% 121.29% 100.00%
NP 43,685 45,676 48,518 45,160 39,595 30,363 23,413 51.27%
  QoQ % -4.36% -5.86% 7.44% 14.05% 30.41% 29.68% -
  Horiz. % 186.58% 195.09% 207.23% 192.88% 169.12% 129.68% 100.00%
NP to SH 43,499 45,363 48,411 45,185 39,735 30,649 23,617 49.98%
  QoQ % -4.11% -6.30% 7.14% 13.72% 29.65% 29.78% -
  Horiz. % 184.19% 192.08% 204.98% 191.32% 168.25% 129.78% 100.00%
Tax Rate 26.06 % 23.17 % 23.39 % 23.58 % 27.21 % 30.99 % 32.44 % -13.53%
  QoQ % 12.47% -0.94% -0.81% -13.34% -12.20% -4.47% -
  Horiz. % 80.33% 71.42% 72.10% 72.69% 83.88% 95.53% 100.00%
Total Cost 657,865 653,512 640,481 629,024 647,159 619,502 616,723 4.38%
  QoQ % 0.67% 2.03% 1.82% -2.80% 4.46% 0.45% -
  Horiz. % 106.67% 105.97% 103.85% 101.99% 104.94% 100.45% 100.00%
Net Worth 75,999 0 206,474 198,920 191,780 178,640 169,970 -41.38%
  QoQ % 0.00% 0.00% 3.80% 3.72% 7.36% 5.10% -
  Horiz. % 44.71% 0.00% 121.48% 117.03% 112.83% 105.10% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 18,917 18,525 18,525 17,051 17,051 13,015 13,015 28.17%
  QoQ % 2.12% 0.00% 8.64% 0.00% 31.02% 0.00% -
  Horiz. % 145.35% 142.34% 142.34% 131.02% 131.02% 100.00% 100.00%
Div Payout % 43.49 % 40.84 % 38.27 % 37.74 % 42.91 % 42.47 % 55.11 % -14.54%
  QoQ % 6.49% 6.72% 1.40% -12.05% 1.04% -22.94% -
  Horiz. % 78.91% 74.11% 69.44% 68.48% 77.86% 77.06% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 75,999 0 206,474 198,920 191,780 178,640 169,970 -41.38%
  QoQ % 0.00% 0.00% 3.80% 3.72% 7.36% 5.10% -
  Horiz. % 44.71% 0.00% 121.48% 117.03% 112.83% 105.10% 100.00%
NOSH 271,425 270,543 268,148 265,227 262,712 262,707 261,493 2.50%
  QoQ % 0.33% 0.89% 1.10% 0.96% 0.00% 0.46% -
  Horiz. % 103.80% 103.46% 102.54% 101.43% 100.47% 100.46% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.23 % 6.53 % 7.04 % 6.70 % 5.77 % 4.67 % 3.66 % 42.33%
  QoQ % -4.59% -7.24% 5.07% 16.12% 23.55% 27.60% -
  Horiz. % 170.22% 178.42% 192.35% 183.06% 157.65% 127.60% 100.00%
ROE 57.24 % - % 23.45 % 22.72 % 20.72 % 17.16 % 13.89 % 155.94%
  QoQ % 0.00% 0.00% 3.21% 9.65% 20.75% 23.54% -
  Horiz. % 412.10% 0.00% 168.83% 163.57% 149.17% 123.54% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 258.47 258.44 256.95 254.19 261.41 247.37 244.80 3.67%
  QoQ % 0.01% 0.58% 1.09% -2.76% 5.68% 1.05% -
  Horiz. % 105.58% 105.57% 104.96% 103.84% 106.79% 101.05% 100.00%
EPS 16.03 16.77 18.05 17.04 15.12 11.67 9.03 46.36%
  QoQ % -4.41% -7.09% 5.93% 12.70% 29.56% 29.24% -
  Horiz. % 177.52% 185.71% 199.89% 188.70% 167.44% 129.24% 100.00%
DPS 6.97 6.85 6.91 6.50 6.50 5.00 4.98 25.00%
  QoQ % 1.75% -0.87% 6.31% 0.00% 30.00% 0.40% -
  Horiz. % 139.96% 137.55% 138.76% 130.52% 130.52% 100.40% 100.00%
NAPS 0.2800 0.0000 0.7700 0.7500 0.7300 0.6800 0.6500 -42.82%
  QoQ % 0.00% 0.00% 2.67% 2.74% 7.35% 4.62% -
  Horiz. % 43.08% 0.00% 118.46% 115.38% 112.31% 104.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 78.38 78.12 76.98 75.33 76.73 72.61 71.52 6.27%
  QoQ % 0.33% 1.48% 2.19% -1.82% 5.67% 1.52% -
  Horiz. % 109.59% 109.23% 107.63% 105.33% 107.28% 101.52% 100.00%
EPS 4.86 5.07 5.41 5.05 4.44 3.42 2.64 49.93%
  QoQ % -4.14% -6.28% 7.13% 13.74% 29.82% 29.55% -
  Horiz. % 184.09% 192.05% 204.92% 191.29% 168.18% 129.55% 100.00%
DPS 2.11 2.07 2.07 1.91 1.91 1.45 1.45 28.27%
  QoQ % 1.93% 0.00% 8.38% 0.00% 31.72% 0.00% -
  Horiz. % 145.52% 142.76% 142.76% 131.72% 131.72% 100.00% 100.00%
NAPS 0.0849 0.0000 0.2307 0.2223 0.2143 0.1996 0.1899 -41.39%
  QoQ % 0.00% 0.00% 3.78% 3.73% 7.36% 5.11% -
  Horiz. % 44.71% 0.00% 121.48% 117.06% 112.85% 105.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.4700 1.6600 1.4600 1.7200 1.6600 1.3700 1.0000 -
P/RPS 0.57 0.64 0.57 0.68 0.64 0.55 0.41 24.44%
  QoQ % -10.94% 12.28% -16.18% 6.25% 16.36% 34.15% -
  Horiz. % 139.02% 156.10% 139.02% 165.85% 156.10% 134.15% 100.00%
P/EPS 9.17 9.90 8.09 10.10 10.98 11.74 11.07 -11.75%
  QoQ % -7.37% 22.37% -19.90% -8.01% -6.47% 6.05% -
  Horiz. % 82.84% 89.43% 73.08% 91.24% 99.19% 106.05% 100.00%
EY 10.90 10.10 12.37 9.90 9.11 8.52 9.03 13.30%
  QoQ % 7.92% -18.35% 24.95% 8.67% 6.92% -5.65% -
  Horiz. % 120.71% 111.85% 136.99% 109.63% 100.89% 94.35% 100.00%
DY 4.74 4.13 4.73 3.78 3.92 3.65 4.98 -3.22%
  QoQ % 14.77% -12.68% 25.13% -3.57% 7.40% -26.71% -
  Horiz. % 95.18% 82.93% 94.98% 75.90% 78.71% 73.29% 100.00%
P/NAPS 5.25 0.00 1.90 2.29 2.27 2.01 1.54 125.67%
  QoQ % 0.00% 0.00% -17.03% 0.88% 12.94% 30.52% -
  Horiz. % 340.91% 0.00% 123.38% 148.70% 147.40% 130.52% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 16/02/17 21/10/16 29/07/16 06/05/16 22/02/16 30/10/15 30/07/15 -
Price 1.6100 1.6700 1.5200 1.7100 1.8200 1.5800 1.0300 -
P/RPS 0.62 0.65 0.59 0.67 0.70 0.64 0.42 29.49%
  QoQ % -4.62% 10.17% -11.94% -4.29% 9.38% 52.38% -
  Horiz. % 147.62% 154.76% 140.48% 159.52% 166.67% 152.38% 100.00%
P/EPS 10.05 9.96 8.42 10.04 12.03 13.54 11.40 -8.02%
  QoQ % 0.90% 18.29% -16.14% -16.54% -11.15% 18.77% -
  Horiz. % 88.16% 87.37% 73.86% 88.07% 105.53% 118.77% 100.00%
EY 9.95 10.04 11.88 9.96 8.31 7.38 8.77 8.74%
  QoQ % -0.90% -15.49% 19.28% 19.86% 12.60% -15.85% -
  Horiz. % 113.45% 114.48% 135.46% 113.57% 94.75% 84.15% 100.00%
DY 4.33 4.10 4.55 3.80 3.57 3.16 4.83 -7.00%
  QoQ % 5.61% -9.89% 19.74% 6.44% 12.97% -34.58% -
  Horiz. % 89.65% 84.89% 94.20% 78.67% 73.91% 65.42% 100.00%
P/NAPS 5.75 0.00 1.97 2.28 2.49 2.32 1.58 135.67%
  QoQ % 0.00% 0.00% -13.60% -8.43% 7.33% 46.84% -
  Horiz. % 363.92% 0.00% 124.68% 144.30% 157.59% 146.84% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers