[LUXCHEM] QoQ TTM 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- 2.29%
YoY- 10.75%
Quarter Report
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 520,599 498,933 477,195 450,444 416,504 399,824 374,280 24.58%
PBT 30,946 30,217 31,339 30,159 29,571 27,860 27,095 9.25%
Tax -7,715 -7,526 -8,322 -7,929 -7,839 -7,382 -7,008 6.61%
NP 23,231 22,691 23,017 22,230 21,732 20,478 20,087 10.17%
-
NP to SH 23,246 22,708 23,017 22,230 21,732 20,478 20,087 10.21%
-
Tax Rate 24.93% 24.91% 26.55% 26.29% 26.51% 26.50% 25.86% -
Total Cost 497,368 476,242 454,178 428,214 394,772 379,346 354,193 25.37%
-
Net Worth 132,516 126,515 119,471 118,240 119,682 113,200 107,899 14.66%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 11,723 11,723 10,403 10,403 10,410 10,410 10,444 7.99%
Div Payout % 50.43% 51.63% 45.20% 46.80% 47.90% 50.84% 51.99% -
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 132,516 126,515 119,471 118,240 119,682 113,200 107,899 14.66%
NOSH 129,918 130,428 129,860 129,934 130,089 130,114 129,999 -0.04%
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 4.46% 4.55% 4.82% 4.94% 5.22% 5.12% 5.37% -
ROE 17.54% 17.95% 19.27% 18.80% 18.16% 18.09% 18.62% -
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 400.71 382.53 367.47 346.67 320.17 307.29 287.91 24.63%
EPS 17.89 17.41 17.72 17.11 16.71 15.74 15.45 10.25%
DPS 9.00 9.00 8.00 8.00 8.00 8.00 8.00 8.16%
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 48.66 46.64 44.61 42.11 38.93 37.37 34.99 24.56%
EPS 2.17 2.12 2.15 2.08 2.03 1.91 1.88 10.02%
DPS 1.10 1.10 0.97 0.97 0.97 0.97 0.98 7.99%
NAPS 0.1239 0.1183 0.1117 0.1105 0.1119 0.1058 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 0.28 0.26 0.26 0.30 0.34 0.34 0.37 -16.94%
P/EPS 6.20 5.80 5.47 6.08 6.52 6.67 6.86 -6.51%
EY 16.12 17.24 18.27 16.45 15.33 14.99 14.58 6.91%
DY 8.11 8.91 8.25 7.69 7.34 7.62 7.55 4.88%
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 0.28 0.29 0.28 0.30 0.35 0.35 0.38 -18.40%
P/EPS 6.37 6.38 5.75 6.08 6.64 6.93 6.99 -5.99%
EY 15.70 15.68 17.38 16.45 15.05 14.44 14.31 6.36%
DY 7.89 8.11 7.84 7.69 7.21 7.34 7.41 4.26%
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