[LUXCHEM] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 102.56%
YoY- 17.48%
Quarter Report
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 129,067 498,933 367,989 240,660 107,401 399,823 290,617 -41.76%
PBT 8,508 30,217 23,402 15,747 7,779 28,046 19,922 -43.26%
Tax -2,153 -7,526 -6,039 -3,968 -1,964 -7,563 -5,099 -43.68%
NP 6,355 22,691 17,363 11,779 5,815 20,483 14,823 -43.11%
-
NP to SH 6,353 22,708 17,363 11,779 5,815 20,483 14,823 -43.12%
-
Tax Rate 25.31% 24.91% 25.81% 25.20% 25.25% 26.97% 25.59% -
Total Cost 122,712 476,242 350,626 228,881 101,586 379,340 275,794 -41.68%
-
Net Worth 132,516 125,803 119,565 118,310 119,682 113,072 107,921 14.65%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 11,672 3,898 3,900 - 10,397 3,900 -
Div Payout % - 51.40% 22.46% 33.11% - 50.76% 26.32% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 132,516 125,803 119,565 118,310 119,682 113,072 107,921 14.65%
NOSH 129,918 129,694 129,962 130,011 130,089 129,968 130,026 -0.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.92% 4.55% 4.72% 4.89% 5.41% 5.12% 5.10% -
ROE 4.79% 18.05% 14.52% 9.96% 4.86% 18.11% 13.73% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 99.34 384.70 283.15 185.11 82.56 307.63 223.51 -41.73%
EPS 4.89 17.45 13.36 9.06 4.47 15.76 11.40 -43.09%
DPS 0.00 9.00 3.00 3.00 0.00 8.00 3.00 -
NAPS 1.02 0.97 0.92 0.91 0.92 0.87 0.83 14.71%
Adjusted Per Share Value based on latest NOSH - 129,934
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.06 46.64 34.40 22.50 10.04 37.37 27.17 -41.78%
EPS 0.59 2.12 1.62 1.10 0.54 1.91 1.39 -43.49%
DPS 0.00 1.09 0.36 0.36 0.00 0.97 0.36 -
NAPS 0.1239 0.1176 0.1118 0.1106 0.1119 0.1057 0.1009 14.65%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.11 1.01 0.97 1.04 1.09 1.05 1.06 -
P/RPS 1.12 0.26 0.34 0.56 1.32 0.34 0.47 78.31%
P/EPS 22.70 5.77 7.26 11.48 24.38 6.66 9.30 81.18%
EY 4.41 17.34 13.77 8.71 4.10 15.01 10.75 -44.75%
DY 0.00 8.91 3.09 2.88 0.00 7.62 2.83 -
P/NAPS 1.09 1.04 1.05 1.14 1.18 1.21 1.28 -10.14%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/04/12 17/02/12 28/10/11 29/07/11 28/04/11 18/02/11 28/10/10 -
Price 1.14 1.11 1.02 1.04 1.11 1.09 1.08 -
P/RPS 1.15 0.29 0.36 0.56 1.34 0.35 0.48 78.95%
P/EPS 23.31 6.34 7.63 11.48 24.83 6.92 9.47 82.20%
EY 4.29 15.77 13.10 8.71 4.03 14.46 10.56 -45.11%
DY 0.00 8.11 2.94 2.88 0.00 7.34 2.78 -
P/NAPS 1.12 1.14 1.11 1.14 1.21 1.25 1.30 -9.44%

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