[LUXCHEM] YoY Annualized 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- 1.28%
YoY- 17.48%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 593,922 547,584 526,048 481,320 380,078 276,560 332,366 10.15%
PBT 25,980 25,214 32,188 31,494 26,894 24,742 24,736 0.82%
Tax -6,516 -6,258 -8,156 -7,936 -6,842 -6,568 -6,268 0.64%
NP 19,464 18,956 24,032 23,558 20,052 18,174 18,468 0.87%
-
NP to SH 19,406 18,978 24,054 23,558 20,052 18,174 18,468 0.82%
-
Tax Rate 25.08% 24.82% 25.34% 25.20% 25.44% 26.55% 25.34% -
Total Cost 574,458 528,628 502,016 457,762 360,026 258,386 313,898 10.59%
-
Net Worth 148,276 139,085 130,162 118,310 106,631 94,900 84,536 9.81%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 7,804 7,799 7,809 7,800 7,802 5,200 - -
Div Payout % 40.21% 41.10% 32.47% 33.11% 38.91% 28.61% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 148,276 139,085 130,162 118,310 106,631 94,900 84,536 9.81%
NOSH 130,067 129,986 130,162 130,011 130,038 130,000 130,056 0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.28% 3.46% 4.57% 4.89% 5.28% 6.57% 5.56% -
ROE 13.09% 13.64% 18.48% 19.91% 18.80% 19.15% 21.85% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 456.63 421.26 404.15 370.21 292.28 212.74 255.56 10.15%
EPS 14.92 14.60 18.48 18.12 15.42 13.98 14.20 0.82%
DPS 6.00 6.00 6.00 6.00 6.00 4.00 0.00 -
NAPS 1.14 1.07 1.00 0.91 0.82 0.73 0.65 9.81%
Adjusted Per Share Value based on latest NOSH - 129,934
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 55.52 51.19 49.17 44.99 35.53 25.85 31.07 10.15%
EPS 1.81 1.77 2.25 2.20 1.87 1.70 1.73 0.75%
DPS 0.73 0.73 0.73 0.73 0.73 0.49 0.00 -
NAPS 0.1386 0.13 0.1217 0.1106 0.0997 0.0887 0.079 9.81%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.43 1.23 1.18 1.04 1.06 0.69 0.76 -
P/RPS 0.31 0.29 0.29 0.28 0.36 0.32 0.30 0.54%
P/EPS 9.58 8.42 6.39 5.74 6.87 4.94 5.35 10.19%
EY 10.43 11.87 15.66 17.42 14.55 20.26 18.68 -9.25%
DY 4.20 4.88 5.08 5.77 5.66 5.80 0.00 -
P/NAPS 1.25 1.15 1.18 1.14 1.29 0.95 1.17 1.10%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 05/08/14 31/07/13 30/07/12 29/07/11 29/07/10 30/07/09 30/07/08 -
Price 1.49 1.27 1.32 1.04 1.13 0.70 0.78 -
P/RPS 0.33 0.30 0.33 0.28 0.39 0.33 0.31 1.04%
P/EPS 9.99 8.70 7.14 5.74 7.33 5.01 5.49 10.48%
EY 10.01 11.50 14.00 17.42 13.65 19.97 18.21 -9.48%
DY 4.03 4.72 4.55 5.77 5.31 5.71 0.00 -
P/NAPS 1.31 1.19 1.32 1.14 1.38 0.96 1.20 1.47%

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