FY16Q3 vs FY15Q3  comparison：







1. Revenue increase 10m, from FY15Q3 169m increase to FY16Q3 179m， +6%

2. Gross profit increase 1.5m, from FY15Q3 18m increase to  FY16Q3 19.5m，+8.5%

3. PBT dropped  3.9m， from FY15Q3 17.3m reduced to FY16Q3 13.4m，- 23 %

4. Net profit dropped 2.8m， from FY15Q3 12.8m reduced to FY16Q3 10.0m, - 22%

5. EPS dropped 1.27cents， from FY15Q3 4.95cents reduced to 3.68cents， - 26%




2016 Quarterly vs 2015 Quarterly Financial Result Data 






(a) Profit margin

Overall, profit margin increase constantly, from FY15 average 10.65% to FY16(Rolling 4Q) average 11.55%, an increasing about 0.90%, push up the gross profit

(b) Net profit 
 
Net profit for FY15 is 39m， FY16(Rolling 4Q) 45m

FY15（YTDQ3）24.2m, FY16（YTDQ3）30.3m， let's assume FY16Q4 Luxchem will achieve > 10m， therefore net profit for FY16(40.3m) would be better than FY15(39.0m)

(c) EPS
 
EPS for FY15 is 14.94cents，FY16(Rolling 4Q) 16.82cents，at current share price RM1.67，P/E about 10

FY15（YTDQ3）9.30cents, FY16(YTDQ3) 11.09 cents，let's assume FY16Q4 Luxchem will achieve 4cents, therefore EPS for FY16(15.09cents) would be better than FY15(14.94cents)




Few main reason caused dropping in FY16Q3 net profit


 

(a) Dropping in other income/investment income - 5.1m

FY15Q3(YTD) , other income/investment income 8.07m reduced to FY16Q3(YTD) 2.96m。

Reason: most likely is opportunity cost  from acquisition of Transfer Master 36.3m in cash consideration 



(b) FOREX impact



During FY16Q1 , a realised FOREX LOSS 3.02m due to weaknesses of currency exchange rate USD to MYR. Annual report 2015, net currency exposure RM21.6m denominated by USD currency. 

HUGE LOSS on FOREX in FY16Q1 3.02m affected net profit. Although FY16Q2 & FY16Q3 achieve reliased GAIN on FOREX 1.43m & 1.47m, but YTD16Q3 realised loss on FOREX 126k compare to FY15Q3(YTD) GAIN on FOREX 5.6m。

Reason: Company exposed to foreign currency risk, a 10% strengthening of USD will achieve 2.17m of net profit.   
 





Based on historical average monthly exchange rate USD to MYR，a positive changes in current quarter VS previous quarter will beneficial Luxchem in realiased gain on FOREX, therefore increasing in net profit. FY16Q1 vs FY15Q4 negative 0.33(+0.23 to -0.10) causes realised FOREX LOSS 3.02m。

(c) ESOS expenses

 


An ESOS expenses about 800k incurred during FY16Q3, affected net profit 。FY15Q3 ESOS expenses is NIL. Too much exercise of ESOS not only will diluted the EPS, but also incurred huge expenses thay will affected net profit。


The management should put more effort to grab more business opportunity/cost saving that will bring positive future growth to Luxchem to minimize the dilution of EPS due to exercise of ESOS。







 



Fundamental Analysis of Luxchem - FY16Q3 Financial Result - Share price - 21/10/16 - RM1.67




1. ROIC - 0.41








2. EBIT multiple - 7.10 (average 6 years = 5.64)

 







3. CY - 8.19% (average 6 years = 7.65%)


 










Cash flow Analysis: 

Although net profit dropped about 3.2m in FY16Q3 to 10.0m from 13.2m in FY16Q2, but cash flow of Luxchem still very strong. 

Compare to FY15, inventories, trade receivables reduced, more cash in flow in CFFO. 
While net repayment of trade payables & debts, reduce the interest expense in future, reduce the financial risk.   

Cash equivalents for FY16Q3 at 97.8m, a decease about 3.18% compare to FY15 113.3m。 The main reason is due to payment in cash for acquisition of Transform Master 36.3m. 
  





































Other Analysis:


(1) Growth of EBIT VS CFFO - Positive growth








(2) Growth of CFFO VS Cash - Positive growth

(3) Growth of FCF vs Cash - Positive growth


 



 (4) Cash/share vs FCF/share vs DPS - Dropped due to increasing of no. of share - bonus issue during 2014 & exercise of ESOS











Conclusion, bluefun still looking good on Luxchem future growth,  beneficial from glove sector growth & weaknesses of MYR. Acquisition of Transform Master also will unlock the real value of its subsidiary. Patience waiting for Transform Master grows, maybe she will transform to a dragon in future, who knows?

Although the net profit dropped in FY16Q3, but well cash flow management by the company, still able to maintain as net cash company position, and turn the profit to cash in flow to its business operation.

Free cash flow=steady declaration in dividend as appreciation to shareholder.

 

Real growth = turn the profit to cash inflow(> CFFO, > FCF, > Cash) 

Revenue is vanity, cash flow is sanity, but cash is king – Anonymous 

 

bluefun

22.10.2016




P/S: This article is just for sharing purpose, this is not a buy call or sell call, any trade please on your own risks.

Original article link: http://bluefun168.blogspot.my/2016/10/luxchem5143.html

Please follow and support my FB page:
https://www.facebook.com/bluefun668