[LUXCHEM] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 631.83%
YoY- 17.06%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 159,970 686,754 502,743 333,574 172,540 603,522 456,401 -50.25%
PBT 9,571 54,397 35,387 18,067 4,876 29,578 20,964 -40.68%
Tax -2,500 -14,802 -11,200 -6,752 -3,370 -7,747 -5,309 -39.44%
NP 7,071 39,595 24,187 11,315 1,506 21,831 15,655 -41.10%
-
NP to SH 7,002 39,735 24,362 11,358 1,552 21,961 15,674 -41.53%
-
Tax Rate 26.12% 27.21% 31.65% 37.37% 69.11% 26.19% 25.32% -
Total Cost 152,899 647,159 478,556 322,259 171,034 581,691 440,746 -50.59%
-
Net Worth 198,920 191,822 178,130 169,717 165,546 156,063 149,461 20.97%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 17,080 5,239 5,222 - 15,606 3,899 -
Div Payout % - 42.98% 21.51% 45.98% - 71.06% 24.88% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 198,920 191,822 178,130 169,717 165,546 156,063 149,461 20.97%
NOSH 265,227 262,769 261,956 261,103 258,666 260,106 129,966 60.81%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.42% 5.77% 4.81% 3.39% 0.87% 3.62% 3.43% -
ROE 3.52% 20.71% 13.68% 6.69% 0.94% 14.07% 10.49% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 60.31 261.35 191.92 127.76 66.70 232.03 351.17 -69.06%
EPS 2.64 15.12 9.30 4.35 0.60 8.45 12.06 -63.64%
DPS 0.00 6.50 2.00 2.00 0.00 6.00 3.00 -
NAPS 0.75 0.73 0.68 0.65 0.64 0.60 1.15 -24.77%
Adjusted Per Share Value based on latest NOSH - 261,493
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 14.95 64.19 46.99 31.18 16.13 56.41 42.66 -50.26%
EPS 0.65 3.71 2.28 1.06 0.15 2.05 1.47 -41.93%
DPS 0.00 1.60 0.49 0.49 0.00 1.46 0.36 -
NAPS 0.1859 0.1793 0.1665 0.1586 0.1547 0.1459 0.1397 20.96%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.72 1.66 1.37 1.00 0.97 0.82 1.44 -
P/RPS 2.85 0.64 0.71 0.78 1.45 0.35 0.41 263.79%
P/EPS 65.15 10.98 14.73 22.99 161.67 9.71 11.94 209.61%
EY 1.53 9.11 6.79 4.35 0.62 10.30 8.38 -67.78%
DY 0.00 3.92 1.46 2.00 0.00 7.32 2.08 -
P/NAPS 2.29 2.27 2.01 1.54 1.52 1.37 1.25 49.66%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 06/05/16 22/02/16 30/10/15 30/07/15 08/05/15 18/02/15 03/11/14 -
Price 1.71 1.82 1.58 1.03 1.19 0.905 1.79 -
P/RPS 2.84 0.70 0.82 0.81 1.78 0.39 0.51 213.84%
P/EPS 64.77 12.04 16.99 23.68 198.33 10.72 14.84 166.83%
EY 1.54 8.31 5.89 4.22 0.50 9.33 6.74 -62.59%
DY 0.00 3.57 1.27 1.94 0.00 6.63 1.68 -
P/NAPS 2.28 2.49 2.32 1.58 1.86 1.51 1.56 28.75%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment