Highlights

[LUXCHEM] QoQ TTM Result on 2017-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 12-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     15.19%    YoY -     10.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 806,683 795,853 786,977 759,712 701,550 699,188 688,999 11.05%
  QoQ % 1.36% 1.13% 3.59% 8.29% 0.34% 1.48% -
  Horiz. % 117.08% 115.51% 114.22% 110.26% 101.82% 101.48% 100.00%
PBT 55,775 61,088 62,194 67,901 59,079 59,450 63,335 -8.10%
  QoQ % -8.70% -1.78% -8.40% 14.93% -0.62% -6.13% -
  Horiz. % 88.06% 96.45% 98.20% 107.21% 93.28% 93.87% 100.00%
Tax -14,791 -16,006 -16,189 -17,505 -15,394 -13,774 -14,817 -0.12%
  QoQ % 7.59% 1.13% 7.52% -13.71% -11.76% 7.04% -
  Horiz. % 99.82% 108.02% 109.26% 118.14% 103.89% 92.96% 100.00%
NP 40,984 45,082 46,005 50,396 43,685 45,676 48,518 -10.61%
  QoQ % -9.09% -2.01% -8.71% 15.36% -4.36% -5.86% -
  Horiz. % 84.47% 92.92% 94.82% 103.87% 90.04% 94.14% 100.00%
NP to SH 40,747 44,772 45,739 50,106 43,499 45,363 48,411 -10.83%
  QoQ % -8.99% -2.11% -8.72% 15.19% -4.11% -6.30% -
  Horiz. % 84.17% 92.48% 94.48% 103.50% 89.85% 93.70% 100.00%
Tax Rate 26.52 % 26.20 % 26.03 % 25.78 % 26.06 % 23.17 % 23.39 % 8.71%
  QoQ % 1.22% 0.65% 0.97% -1.07% 12.47% -0.94% -
  Horiz. % 113.38% 112.01% 111.29% 110.22% 111.42% 99.06% 100.00%
Total Cost 765,699 750,771 740,972 709,316 657,865 653,512 640,481 12.61%
  QoQ % 1.99% 1.32% 4.46% 7.82% 0.67% 2.03% -
  Horiz. % 119.55% 117.22% 115.69% 110.75% 102.71% 102.03% 100.00%
Net Worth 255,871 247,789 246,946 0 75,999 0 206,474 15.33%
  QoQ % 3.26% 0.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.92% 120.01% 119.60% 0.00% 36.81% 0.00% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 19,317 19,150 19,150 18,917 18,917 18,525 18,525 2.82%
  QoQ % 0.87% 0.00% 1.23% 0.00% 2.12% 0.00% -
  Horiz. % 104.27% 103.37% 103.37% 102.12% 102.12% 100.00% 100.00%
Div Payout % 47.41 % 42.77 % 41.87 % 37.76 % 43.49 % 40.84 % 38.27 % 15.30%
  QoQ % 10.85% 2.15% 10.88% -13.18% 6.49% 6.72% -
  Horiz. % 123.88% 111.76% 109.41% 98.67% 113.64% 106.72% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 255,871 247,789 246,946 0 75,999 0 206,474 15.33%
  QoQ % 3.26% 0.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.92% 120.01% 119.60% 0.00% 36.81% 0.00% 100.00%
NOSH 825,391 825,964 277,467 275,485 271,425 270,543 268,148 111.17%
  QoQ % -0.07% 197.68% 0.72% 1.50% 0.33% 0.89% -
  Horiz. % 307.81% 308.03% 103.48% 102.74% 101.22% 100.89% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.08 % 5.66 % 5.85 % 6.63 % 6.23 % 6.53 % 7.04 % -19.50%
  QoQ % -10.25% -3.25% -11.76% 6.42% -4.59% -7.24% -
  Horiz. % 72.16% 80.40% 83.10% 94.18% 88.49% 92.76% 100.00%
ROE 15.92 % 18.07 % 18.52 % - % 57.24 % - % 23.45 % -22.70%
  QoQ % -11.90% -2.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.89% 77.06% 78.98% 0.00% 244.09% 0.00% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 97.73 96.35 283.63 275.77 258.47 258.44 256.95 -47.41%
  QoQ % 1.43% -66.03% 2.85% 6.69% 0.01% 0.58% -
  Horiz. % 38.03% 37.50% 110.38% 107.32% 100.59% 100.58% 100.00%
EPS 4.94 5.42 16.48 18.19 16.03 16.77 18.05 -57.75%
  QoQ % -8.86% -67.11% -9.40% 13.47% -4.41% -7.09% -
  Horiz. % 27.37% 30.03% 91.30% 100.78% 88.81% 92.91% 100.00%
DPS 2.34 2.32 6.90 6.87 6.97 6.85 6.91 -51.32%
  QoQ % 0.86% -66.38% 0.44% -1.43% 1.75% -0.87% -
  Horiz. % 33.86% 33.57% 99.86% 99.42% 100.87% 99.13% 100.00%
NAPS 0.3100 0.3000 0.8900 0.0000 0.2800 0.0000 0.7700 -45.39%
  QoQ % 3.33% -66.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.26% 38.96% 115.58% 0.00% 36.36% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 90.13 88.92 87.93 84.88 78.38 78.12 76.98 11.05%
  QoQ % 1.36% 1.13% 3.59% 8.29% 0.33% 1.48% -
  Horiz. % 117.08% 115.51% 114.22% 110.26% 101.82% 101.48% 100.00%
EPS 4.55 5.00 5.11 5.60 4.86 5.07 5.41 -10.87%
  QoQ % -9.00% -2.15% -8.75% 15.23% -4.14% -6.28% -
  Horiz. % 84.10% 92.42% 94.45% 103.51% 89.83% 93.72% 100.00%
DPS 2.16 2.14 2.14 2.11 2.11 2.07 2.07 2.87%
  QoQ % 0.93% 0.00% 1.42% 0.00% 1.93% 0.00% -
  Horiz. % 104.35% 103.38% 103.38% 101.93% 101.93% 100.00% 100.00%
NAPS 0.2859 0.2769 0.2759 0.0000 0.0849 0.0000 0.2307 15.33%
  QoQ % 3.25% 0.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.93% 120.03% 119.59% 0.00% 36.80% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.7550 0.8150 2.0900 1.5800 1.4700 1.6600 1.4600 -
P/RPS 0.77 0.85 0.74 0.57 0.57 0.64 0.57 22.13%
  QoQ % -9.41% 14.86% 29.82% 0.00% -10.94% 12.28% -
  Horiz. % 135.09% 149.12% 129.82% 100.00% 100.00% 112.28% 100.00%
P/EPS 15.29 15.04 12.68 8.69 9.17 9.90 8.09 52.69%
  QoQ % 1.66% 18.61% 45.91% -5.23% -7.37% 22.37% -
  Horiz. % 189.00% 185.91% 156.74% 107.42% 113.35% 122.37% 100.00%
EY 6.54 6.65 7.89 11.51 10.90 10.10 12.37 -34.54%
  QoQ % -1.65% -15.72% -31.45% 5.60% 7.92% -18.35% -
  Horiz. % 52.87% 53.76% 63.78% 93.05% 88.12% 81.65% 100.00%
DY 3.10 2.84 3.30 4.35 4.74 4.13 4.73 -24.49%
  QoQ % 9.15% -13.94% -24.14% -8.23% 14.77% -12.68% -
  Horiz. % 65.54% 60.04% 69.77% 91.97% 100.21% 87.32% 100.00%
P/NAPS 2.44 2.72 2.35 0.00 5.25 0.00 1.90 18.09%
  QoQ % -10.29% 15.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.42% 143.16% 123.68% 0.00% 276.32% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 14/02/18 24/10/17 26/07/17 12/05/17 16/02/17 21/10/16 29/07/16 -
Price 0.7300 0.8050 2.0900 1.7900 1.6100 1.6700 1.5200 -
P/RPS 0.75 0.84 0.74 0.65 0.62 0.65 0.59 17.30%
  QoQ % -10.71% 13.51% 13.85% 4.84% -4.62% 10.17% -
  Horiz. % 127.12% 142.37% 125.42% 110.17% 105.08% 110.17% 100.00%
P/EPS 14.79 14.85 12.68 9.84 10.05 9.96 8.42 45.43%
  QoQ % -0.40% 17.11% 28.86% -2.09% 0.90% 18.29% -
  Horiz. % 175.65% 176.37% 150.59% 116.86% 119.36% 118.29% 100.00%
EY 6.76 6.73 7.89 10.16 9.95 10.04 11.88 -31.26%
  QoQ % 0.45% -14.70% -22.34% 2.11% -0.90% -15.49% -
  Horiz. % 56.90% 56.65% 66.41% 85.52% 83.75% 84.51% 100.00%
DY 3.21 2.88 3.30 3.84 4.33 4.10 4.55 -20.70%
  QoQ % 11.46% -12.73% -14.06% -11.32% 5.61% -9.89% -
  Horiz. % 70.55% 63.30% 72.53% 84.40% 95.16% 90.11% 100.00%
P/NAPS 2.35 2.68 2.35 0.00 5.75 0.00 1.97 12.44%
  QoQ % -12.31% 14.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.29% 136.04% 119.29% 0.00% 291.88% 0.00% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

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