[LUXCHEM] QoQ TTM 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- 27.27%

YoY- 18.91%

Quarter Report

Q2 2015 WriteUP (30 Jul 15).pdf

Latest QR

Upcoming QR

LUXCHEM's Result

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
TTM Result
Revenue	674,184	686,754	649,865	640,136	632,599	603,523	585,263	9.87%
YoY %	-1.83%	5.68%	1.52%	1.19%	4.82%	3.12%	-	-
Horiz. %	115.19%	117.34%	111.04%	109.38%	108.09%	103.12%	100.00%	-
PBT	59,091	54,396	44,000	34,656	27,789	29,578	28,831	61.28%
YoY %	8.63%	23.63%	26.96%	24.71%	-6.05%	2.59%	-	-
Horiz. %	204.96%	188.67%	152.61%	120.20%	96.39%	102.59%	100.00%	-
Tax	-13,931	-14,801	-13,637	-11,243	-9,492	-7,748	-7,366	52.87%
YoY %	5.88%	-8.54%	-21.29%	-18.45%	-22.51%	-5.19%	-	-
Horiz. %	189.13%	200.94%	185.13%	152.63%	128.86%	105.19%	100.00%	-
NP	45,160	39,595	30,363	23,413	18,297	21,830	21,465	64.11%
YoY %	14.05%	30.41%	29.68%	27.96%	-16.18%	1.70%	-	-
Horiz. %	210.39%	184.46%	141.45%	109.08%	85.24%	101.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,185	39,735	30,649	23,617	18,556	21,962	21,549	63.75%
YoY %	13.72%	29.65%	29.78%	27.27%	-15.51%	1.92%	-	-
Horiz. %	209.68%	184.39%	142.23%	109.60%	86.11%	101.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.58%	27.21%	30.99%	32.44%	34.16%	26.20%	25.55%	-
YoY %	-13.34%	-12.20%	-4.47%	-5.04%	30.38%	2.54%	-	-
Horiz. %	92.29%	106.50%	121.29%	126.97%	133.70%	102.54%	100.00%	-
Total Cost	629,024	647,159	619,502	616,723	614,302	581,693	563,798	7.56%
YoY %	-2.80%	4.46%	0.45%	0.39%	5.61%	3.17%	-	-
Horiz. %	111.57%	114.79%	109.88%	109.39%	108.96%	103.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	198,920	191,780	178,640	169,970	165,546	155,707	149,625	20.88%
YoY %	3.72%	7.36%	5.10%	2.67%	6.32%	4.06%	-	-
Horiz. %	132.95%	128.17%	119.39%	113.60%	110.64%	104.06%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	17,051	17,051	13,015	13,015	11,685	11,685	10,396	39.03%
YoY %	0.00%	31.01%	0.00%	11.38%	0.00%	12.40%	-	-
Horiz. %	164.02%	164.02%	125.19%	125.19%	112.40%	112.40%	100.00%	-
Div Payout %	37.74%	42.91%	42.47%	55.11%	62.97%	53.21%	48.25%	-
YoY %	-12.05%	1.04%	-22.94%	-12.48%	18.34%	10.28%	-	-
Horiz. %	78.22%	88.93%	88.02%	114.22%	130.51%	110.28%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	198,920	191,780	178,640	169,970	165,546	155,707	149,625	20.88%
YoY %	3.72%	7.36%	5.10%	2.67%	6.32%	4.06%	-	-
Horiz. %	132.95%	128.17%	119.39%	113.60%	110.64%	104.06%	100.00%	-
NOSH	265,227	262,712	262,707	261,493	258,666	259,512	130,108	60.70%
YoY %	0.96%	0.00%	0.46%	1.09%	-0.33%	99.46%	-	-
Horiz. %	203.85%	201.92%	201.91%	200.98%	198.81%	199.46%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	6.70%	5.77%	4.67%	3.66%	2.89%	3.62%	3.67%	-
YoY %	16.12%	23.55%	27.60%	26.64%	-20.17%	-1.36%	-	-
Horiz. %	182.56%	157.22%	127.25%	99.73%	78.75%	98.64%	100.00%	-
ROE	22.72%	20.72%	17.16%	13.89%	11.21%	14.10%	14.40%	-
YoY %	9.65%	20.75%	23.54%	23.91%	-20.50%	-2.08%	-	-
Horiz. %	157.78%	143.89%	119.17%	96.46%	77.85%	97.92%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	254.19	261.41	247.37	244.80	244.56	232.56	449.83	-31.62%
YoY %	-2.76%	5.68%	1.05%	0.10%	5.16%	-48.30%	-	-
Horiz. %	56.51%	58.11%	54.99%	54.42%	54.37%	51.70%	100.00%	-
EPS	17.04	15.12	11.67	9.03	7.17	8.46	16.56	1.92%
YoY %	12.70%	29.56%	29.24%	25.94%	-15.25%	-48.91%	-	-
Horiz. %	102.90%	91.30%	70.47%	54.53%	43.30%	51.09%	100.00%	-
DPS	6.50	6.50	5.00	4.98	4.52	4.50	8.00	-12.91%
YoY %	0.00%	30.00%	0.40%	10.18%	0.44%	-43.75%	-	-
Horiz. %	81.25%	81.25%	62.50%	62.25%	56.50%	56.25%	100.00%	-
NAPS	0.75	0.73	0.68	0.65	0.64	0.60	1.15	-24.77%
YoY %	2.74%	7.35%	4.62%	1.56%	6.67%	-47.83%	-	-
Horiz. %	65.22%	63.48%	59.13%	56.52%	55.65%	52.17%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 261,493
RPS	63.02	64.19	60.74	59.83	59.13	56.41	54.70	9.88%
YoY %	-1.82%	5.68%	1.52%	1.18%	4.82%	3.13%	-	-
Horiz. %	115.21%	117.35%	111.04%	109.38%	108.10%	103.13%	100.00%	-
EPS	4.22	3.71	2.86	2.21	1.73	2.05	2.01	63.88%
YoY %	13.75%	29.72%	29.41%	27.75%	-15.61%	1.99%	-	-
Horiz. %	209.95%	184.58%	142.29%	109.95%	86.07%	101.99%	100.00%	-
DPS	1.59	1.59	1.22	1.22	1.09	1.09	0.97	38.98%
YoY %	0.00%	30.33%	0.00%	11.93%	0.00%	12.37%	-	-
Horiz. %	163.92%	163.92%	125.77%	125.77%	112.37%	112.37%	100.00%	-
NAPS	0.1859	0.1793	0.167	0.1589	0.1547	0.1455	0.1399	20.84%
YoY %	3.68%	7.37%	5.10%	2.71%	6.32%	4.00%	-	-
Horiz. %	132.88%	128.16%	119.37%	113.58%	110.58%	104.00%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
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	0.68	0.64	0.55	0.41	0.40	0.35	0.32	65.21%
YoY %	6.25%	16.36%	34.15%	2.50%	14.29%	9.38%	-	-
Horiz. %	212.50%	200.00%	171.88%	128.12%	125.00%	109.38%	100.00%	-
P/EPS	10.10	10.98	11.74	11.07	13.52	9.69	8.69	10.53%
YoY %	-8.01%	-6.47%	6.05%	-18.12%	39.53%	11.51%	-	-
Horiz. %	116.23%	126.35%	135.10%	127.39%	155.58%	111.51%	100.00%	-
EY	9.90	9.11	8.52	9.03	7.40	10.32	11.50	-9.49%
YoY %	8.67%	6.92%	-5.65%	22.03%	-28.29%	-10.26%	-	-
Horiz. %	86.09%	79.22%	74.09%	78.52%	64.35%	89.74%	100.00%	-
DY	3.78	3.92	3.65	4.98	4.66	5.49	5.56	-22.66%
YoY %	-3.57%	7.40%	-26.71%	6.87%	-15.12%	-1.26%	-	-
Horiz. %	67.99%	70.50%	65.65%	89.57%	83.81%	98.74%	100.00%	-
P/NAPS	2.29	2.27	2.01	1.54	1.52	1.37	1.25	49.66%
YoY %	0.88%	12.94%	30.52%	1.32%	10.95%	9.60%	-	-
Horiz. %	183.20%	181.60%	160.80%	123.20%	121.60%	109.60%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
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	0.67	0.70	0.64	0.42	0.49	0.39	0.40	40.99%
YoY %	-4.29%	9.38%	52.38%	-14.29%	25.64%	-2.50%	-	-
Horiz. %	167.50%	175.00%	160.00%	105.00%	122.50%	97.50%	100.00%	-
P/EPS	10.04	12.03	13.54	11.40	16.59	10.69	10.81	-4.80%
YoY %	-16.54%	-11.15%	18.77%	-31.28%	55.19%	-1.11%	-	-
Horiz. %	92.88%	111.29%	125.25%	105.46%	153.47%	98.89%	100.00%	-
EY	9.96	8.31	7.38	8.77	6.03	9.35	9.25	5.04%
YoY %	19.86%	12.60%	-15.85%	45.44%	-35.51%	1.08%	-	-
Horiz. %	107.68%	89.84%	79.78%	94.81%	65.19%	101.08%	100.00%	-
DY	3.80	3.57	3.16	4.83	3.80	4.98	4.47	-10.25%
YoY %	6.44%	12.97%	-34.58%	27.11%	-23.69%	11.41%	-	-
Horiz. %	85.01%	79.87%	70.69%	108.05%	85.01%	111.41%	100.00%	-
P/NAPS	2.28	2.49	2.32	1.58	1.86	1.51	1.56	28.75%
YoY %	-8.43%	7.33%	46.84%	-15.05%	23.18%	-3.21%	-	-
Horiz. %	146.15%	159.62%	148.72%	101.28%	119.23%	96.79%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos