[LUXCHEM] YoY Cumulative Quarter Result on 2010-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 273,792 263,024 240,660 190,039 138,280 166,183 0 - YoY % 4.09% 9.29% 26.64% 37.43% -16.79% 0.00% - Horiz. % 164.75% 158.27% 144.82% 114.36% 83.21% 100.00% -
PBT 12,607 16,094 15,747 13,447 12,371 12,368 0 - YoY % -21.67% 2.20% 17.10% 8.70% 0.02% 0.00% - Horiz. % 101.93% 130.13% 127.32% 108.72% 100.02% 100.00% -
Tax -3,129 -4,078 -3,968 -3,421 -3,284 -3,134 0 - YoY % 23.27% -2.77% -15.99% -4.17% -4.79% 0.00% - Horiz. % 99.84% 130.12% 126.61% 109.16% 104.79% 100.00% -
NP 9,478 12,016 11,779 10,026 9,087 9,234 0 - YoY % -21.12% 2.01% 17.48% 10.33% -1.59% 0.00% - Horiz. % 102.64% 130.13% 127.56% 108.58% 98.41% 100.00% -
NP to SH 9,489 12,027 11,779 10,026 9,087 9,234 0 - YoY % -21.10% 2.11% 17.48% 10.33% -1.59% 0.00% - Horiz. % 102.76% 130.25% 127.56% 108.58% 98.41% 100.00% -
Tax Rate 24.82 % 25.34 % 25.20 % 25.44 % 26.55 % 25.34 % - % - YoY % -2.05% 0.56% -0.94% -4.18% 4.78% 0.00% - Horiz. % 97.95% 100.00% 99.45% 100.39% 104.78% 100.00% -
Total Cost 264,314 251,008 228,881 180,013 129,193 156,949 0 - YoY % 5.30% 9.67% 27.15% 39.34% -17.68% 0.00% - Horiz. % 168.41% 159.93% 145.83% 114.70% 82.32% 100.00% -
Net Worth 139,085 130,162 118,310 106,631 94,900 84,536 - - YoY % 6.86% 10.02% 10.95% 12.36% 12.26% 0.00% - Horiz. % 164.53% 153.97% 139.95% 126.14% 112.26% 100.00% -
Dividend 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,899 3,904 3,900 3,901 2,600 - - - YoY % -0.14% 0.12% -0.02% 50.04% 0.00% 0.00% - Horiz. % 149.98% 150.19% 150.01% 150.04% 100.00% - -
Div Payout % 41.10 % 32.47 % 33.11 % 38.91 % 28.61 % - % - % - YoY % 26.58% -1.93% -14.91% 36.00% 0.00% 0.00% - Horiz. % 143.66% 113.49% 115.73% 136.00% 100.00% - -
Equity 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 139,085 130,162 118,310 106,631 94,900 84,536 - - YoY % 6.86% 10.02% 10.95% 12.36% 12.26% 0.00% - Horiz. % 164.53% 153.97% 139.95% 126.14% 112.26% 100.00% -
NOSH 129,986 130,162 130,011 130,038 130,000 130,056 - - YoY % -0.14% 0.12% -0.02% 0.03% -0.04% 0.00% - Horiz. % 99.95% 100.08% 99.97% 99.99% 99.96% 100.00% -
Ratio Analysis 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.46 % 4.57 % 4.89 % 5.28 % 6.57 % 5.56 % - % - YoY % -24.29% -6.54% -7.39% -19.63% 18.17% 0.00% - Horiz. % 62.23% 82.19% 87.95% 94.96% 118.17% 100.00% -
ROE 6.82 % 9.24 % 9.96 % 9.40 % 9.58 % 10.92 % - % - YoY % -26.19% -7.23% 5.96% -1.88% -12.27% 0.00% - Horiz. % 62.45% 84.62% 91.21% 86.08% 87.73% 100.00% -
Per Share 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 210.63 202.07 185.11 146.14 106.37 127.78 - - YoY % 4.24% 9.16% 26.67% 37.39% -16.76% 0.00% - Horiz. % 164.84% 158.14% 144.87% 114.37% 83.24% 100.00% -
EPS 7.30 9.24 9.06 7.71 6.99 7.10 0.00 - YoY % -21.00% 1.99% 17.51% 10.30% -1.55% 0.00% - Horiz. % 102.82% 130.14% 127.61% 108.59% 98.45% 100.00% -
DPS 3.00 3.00 3.00 3.00 2.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% - Horiz. % 150.00% 150.00% 150.00% 150.00% 100.00% - -
NAPS 1.0700 1.0000 0.9100 0.8200 0.7300 0.6500 - - YoY % 7.00% 9.89% 10.98% 12.33% 12.31% 0.00% - Horiz. % 164.62% 153.85% 140.00% 126.15% 112.31% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,069,866 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 25.59 24.58 22.49 17.76 12.92 15.53 - - YoY % 4.11% 9.29% 26.63% 37.46% -16.81% 0.00% - Horiz. % 164.78% 158.27% 144.82% 114.36% 83.19% 100.00% -
EPS 0.89 1.12 1.10 0.94 0.85 0.86 0.00 - YoY % -20.54% 1.82% 17.02% 10.59% -1.16% 0.00% - Horiz. % 103.49% 130.23% 127.91% 109.30% 98.84% 100.00% -
DPS 0.36 0.36 0.36 0.36 0.24 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% - Horiz. % 150.00% 150.00% 150.00% 150.00% 100.00% - -
NAPS 0.1300 0.1217 0.1106 0.0997 0.0887 0.0790 - - YoY % 6.82% 10.04% 10.93% 12.40% 12.28% 0.00% - Horiz. % 164.56% 154.05% 140.00% 126.20% 112.28% 100.00% -
Price Multiplier on Financial Quarter End Date 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - -
Price 1.2300 1.1800 1.0400 1.0600 0.6900 0.7600 0.0000 -
P/RPS 0.58 0.58 0.56 0.73 0.65 0.59 0.00 - YoY % 0.00% 3.57% -23.29% 12.31% 10.17% 0.00% - Horiz. % 98.31% 98.31% 94.92% 123.73% 110.17% 100.00% -
P/EPS 16.85 12.77 11.48 13.75 9.87 10.70 0.00 - YoY % 31.95% 11.24% -16.51% 39.31% -7.76% 0.00% - Horiz. % 157.48% 119.35% 107.29% 128.50% 92.24% 100.00% -
EY 5.93 7.83 8.71 7.27 10.13 9.34 0.00 - YoY % -24.27% -10.10% 19.81% -28.23% 8.46% 0.00% - Horiz. % 63.49% 83.83% 93.25% 77.84% 108.46% 100.00% -
DY 2.44 2.54 2.88 2.83 2.90 0.00 0.00 - YoY % -3.94% -11.81% 1.77% -2.41% 0.00% 0.00% - Horiz. % 84.14% 87.59% 99.31% 97.59% 100.00% - -
P/NAPS 1.15 1.18 1.14 1.29 0.95 1.17 0.00 - YoY % -2.54% 3.51% -11.63% 35.79% -18.80% 0.00% - Horiz. % 98.29% 100.85% 97.44% 110.26% 81.20% 100.00% -
Price Multiplier on Announcement Date 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/07/13 30/07/12 29/07/11 29/07/10 30/07/09 30/07/08 - -
Price 1.2700 1.3200 1.0400 1.1300 0.7000 0.7800 0.0000 -
P/RPS 0.60 0.65 0.56 0.77 0.66 0.61 0.00 - YoY % -7.69% 16.07% -27.27% 16.67% 8.20% 0.00% - Horiz. % 98.36% 106.56% 91.80% 126.23% 108.20% 100.00% -
P/EPS 17.40 14.29 11.48 14.66 10.01 10.99 0.00 - YoY % 21.76% 24.48% -21.69% 46.45% -8.92% 0.00% - Horiz. % 158.33% 130.03% 104.46% 133.39% 91.08% 100.00% -
EY 5.75 7.00 8.71 6.82 9.99 9.10 0.00 - YoY % -17.86% -19.63% 27.71% -31.73% 9.78% 0.00% - Horiz. % 63.19% 76.92% 95.71% 74.95% 109.78% 100.00% -
DY 2.36 2.27 2.88 2.65 2.86 0.00 0.00 - YoY % 3.96% -21.18% 8.68% -7.34% 0.00% 0.00% - Horiz. % 82.52% 79.37% 100.70% 92.66% 100.00% - -
P/NAPS 1.19 1.32 1.14 1.38 0.96 1.20 0.00 - YoY % -9.85% 15.79% -17.39% 43.75% -20.00% 0.00% - Horiz. % 99.17% 110.00% 95.00% 115.00% 80.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
LCB-2QR-300610.pdf 
