[LUXCHEM] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
30-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 42.99%
YoY- 55.43%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 671,636 639,880 686,754 670,324 667,148 690,160 603,522 7.39%
PBT 54,012 38,284 54,397 47,182 36,134 19,504 29,578 49.45%
Tax -13,536 -10,000 -14,802 -14,933 -13,504 -13,480 -7,747 45.11%
NP 40,476 28,284 39,595 32,249 22,630 6,024 21,831 50.97%
-
NP to SH 40,068 28,008 39,735 32,482 22,716 6,208 21,961 49.36%
-
Tax Rate 25.06% 26.12% 27.21% 31.65% 37.37% 69.11% 26.19% -
Total Cost 631,160 611,596 647,159 638,074 644,518 684,136 581,691 5.59%
-
Net Worth 206,508 198,920 191,822 178,130 169,717 165,546 156,063 20.54%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 13,409 - 17,080 6,985 10,444 - 15,606 -9.62%
Div Payout % 33.47% - 42.98% 21.51% 45.98% - 71.06% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 206,508 198,920 191,822 178,130 169,717 165,546 156,063 20.54%
NOSH 268,192 265,227 262,769 261,956 261,103 258,666 260,106 2.06%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.03% 4.42% 5.77% 4.81% 3.39% 0.87% 3.62% -
ROE 19.40% 14.08% 20.71% 18.24% 13.38% 3.75% 14.07% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 250.43 241.26 261.35 255.89 255.51 266.81 232.03 5.22%
EPS 14.94 10.56 15.12 12.40 8.70 2.40 8.45 46.26%
DPS 5.00 0.00 6.50 2.67 4.00 0.00 6.00 -11.45%
NAPS 0.77 0.75 0.73 0.68 0.65 0.64 0.60 18.11%
Adjusted Per Share Value based on latest NOSH - 262,707
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 62.78 59.81 64.19 62.65 62.36 64.51 56.41 7.40%
EPS 3.75 2.62 3.71 3.04 2.12 0.58 2.05 49.62%
DPS 1.25 0.00 1.60 0.65 0.98 0.00 1.46 -9.84%
NAPS 0.193 0.1859 0.1793 0.1665 0.1586 0.1547 0.1459 20.52%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.46 1.72 1.66 1.37 1.00 0.97 0.82 -
P/RPS 0.58 0.71 0.64 0.54 0.39 0.36 0.35 40.07%
P/EPS 9.77 16.29 10.98 11.05 11.49 40.42 9.71 0.41%
EY 10.23 6.14 9.11 9.05 8.70 2.47 10.30 -0.45%
DY 3.42 0.00 3.92 1.95 4.00 0.00 7.32 -39.81%
P/NAPS 1.90 2.29 2.27 2.01 1.54 1.52 1.37 24.38%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/07/16 06/05/16 22/02/16 30/10/15 30/07/15 08/05/15 18/02/15 -
Price 1.52 1.71 1.82 1.58 1.03 1.19 0.905 -
P/RPS 0.61 0.71 0.70 0.62 0.40 0.45 0.39 34.78%
P/EPS 10.17 16.19 12.04 12.74 11.84 49.58 10.72 -3.45%
EY 9.83 6.18 8.31 7.85 8.45 2.02 9.33 3.54%
DY 3.29 0.00 3.57 1.69 3.88 0.00 6.63 -37.34%
P/NAPS 1.97 2.28 2.49 2.32 1.58 1.86 1.51 19.41%

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