[LUXCHEM] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
21-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 49.7%
YoY- 23.1%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 421,246 218,132 701,549 515,177 335,818 159,970 686,754 -27.82%
PBT 30,101 18,393 59,078 40,440 27,006 9,571 54,397 -32.62%
Tax -7,531 -4,611 -15,392 -10,171 -6,768 -2,500 -14,802 -36.29%
NP 22,570 13,782 43,686 30,269 20,238 7,071 39,595 -31.27%
-
NP to SH 22,266 13,609 43,499 29,990 20,034 7,002 39,735 -32.05%
-
Tax Rate 25.02% 25.07% 26.05% 25.15% 25.06% 26.12% 27.21% -
Total Cost 398,676 204,350 657,863 484,908 315,580 152,899 647,159 -27.62%
-
Net Worth 246,783 245,182 76,042 213,634 206,508 198,920 191,822 18.30%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 6,932 - 19,010 6,760 6,704 - 17,080 -45.21%
Div Payout % 31.13% - 43.70% 22.54% 33.47% - 42.98% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 246,783 245,182 76,042 213,634 206,508 198,920 191,822 18.30%
NOSH 277,285 275,485 271,579 270,423 268,192 265,227 262,769 3.65%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.36% 6.32% 6.23% 5.88% 6.03% 4.42% 5.77% -
ROE 9.02% 5.55% 57.20% 14.04% 9.70% 3.52% 20.71% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 151.92 79.18 258.32 190.51 125.22 60.31 261.35 -30.37%
EPS 8.03 4.94 5.34 11.09 7.47 2.64 15.12 -34.44%
DPS 2.50 0.00 7.00 2.50 2.50 0.00 6.50 -47.14%
NAPS 0.89 0.89 0.28 0.79 0.77 0.75 0.73 14.13%
Adjusted Per Share Value based on latest NOSH - 270,543
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 39.37 20.39 65.57 48.15 31.39 14.95 64.19 -27.83%
EPS 2.08 1.27 4.07 2.80 1.87 0.65 3.71 -32.03%
DPS 0.65 0.00 1.78 0.63 0.63 0.00 1.60 -45.17%
NAPS 0.2307 0.2292 0.0711 0.1997 0.193 0.1859 0.1793 18.31%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.09 1.58 1.47 1.66 1.46 1.72 1.66 -
P/RPS 1.38 2.00 0.57 0.87 1.17 2.85 0.64 66.98%
P/EPS 26.03 31.98 9.18 14.97 19.54 65.15 10.98 77.88%
EY 3.84 3.13 10.90 6.68 5.12 1.53 9.11 -43.81%
DY 1.20 0.00 4.76 1.51 1.71 0.00 3.92 -54.61%
P/NAPS 2.35 1.78 5.25 2.10 1.90 2.29 2.27 2.33%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 26/07/17 12/05/17 16/02/17 21/10/16 29/07/16 06/05/16 22/02/16 -
Price 2.09 1.79 1.61 1.67 1.52 1.71 1.82 -
P/RPS 1.38 2.26 0.62 0.88 1.21 2.84 0.70 57.28%
P/EPS 26.03 36.23 10.05 15.06 20.35 64.77 12.04 67.27%
EY 3.84 2.76 9.95 6.64 4.91 1.54 8.31 -40.25%
DY 1.20 0.00 4.35 1.50 1.64 0.00 3.57 -51.68%
P/NAPS 2.35 2.01 5.75 2.11 1.97 2.28 2.49 -3.78%

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