[LUXCHEM] QoQ TTM 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- 29.78%
YoY- 42.23%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 688,999 674,184 686,754 649,865 640,136 632,599 603,523 9.24%
PBT 63,335 59,091 54,396 44,000 34,656 27,789 29,578 66.20%
Tax -14,817 -13,931 -14,801 -13,637 -11,243 -9,492 -7,748 54.12%
NP 48,518 45,160 39,595 30,363 23,413 18,297 21,830 70.39%
-
NP to SH 48,411 45,185 39,735 30,649 23,617 18,556 21,962 69.45%
-
Tax Rate 23.39% 23.58% 27.21% 30.99% 32.44% 34.16% 26.20% -
Total Cost 640,481 629,024 647,159 619,502 616,723 614,302 581,693 6.63%
-
Net Worth 206,474 198,920 191,780 178,640 169,970 165,546 155,707 20.72%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 18,525 17,051 17,051 13,015 13,015 11,685 11,685 36.00%
Div Payout % 38.27% 37.74% 42.91% 42.47% 55.11% 62.97% 53.21% -
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 206,474 198,920 191,780 178,640 169,970 165,546 155,707 20.72%
NOSH 268,148 265,227 262,712 262,707 261,493 258,666 259,512 2.20%
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 7.04% 6.70% 5.77% 4.67% 3.66% 2.89% 3.62% -
ROE 23.45% 22.72% 20.72% 17.16% 13.89% 11.21% 14.10% -
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 256.95 254.19 261.41 247.37 244.80 244.56 232.56 6.88%
EPS 18.05 17.04 15.12 11.67 9.03 7.17 8.46 65.80%
DPS 6.91 6.50 6.50 5.00 4.98 4.52 4.50 33.13%
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 64.40 63.02 64.19 60.74 59.83 59.13 56.41 9.24%
EPS 4.52 4.22 3.71 2.86 2.21 1.73 2.05 69.48%
DPS 1.73 1.59 1.59 1.22 1.22 1.09 1.09 36.10%
NAPS 0.193 0.1859 0.1793 0.167 0.1589 0.1547 0.1455 20.74%
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 0.57 0.68 0.64 0.55 0.41 0.40 0.35 38.46%
P/EPS 8.09 10.10 10.98 11.74 11.07 13.52 9.69 -11.34%
EY 12.37 9.90 9.11 8.52 9.03 7.40 10.32 12.85%
DY 4.73 3.78 3.92 3.65 4.98 4.66 5.49 -9.46%
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 0.59 0.67 0.70 0.64 0.42 0.49 0.39 31.81%
P/EPS 8.42 10.04 12.03 13.54 11.40 16.59 10.69 -14.72%
EY 11.88 9.96 8.31 7.38 8.77 6.03 9.35 17.32%
DY 4.55 3.80 3.57 3.16 4.83 3.80 4.98 -5.84%
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