[LUXCHEM] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.64%
YoY- 7.06%
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 524,937 496,877 498,933 399,823 305,308 331,469 0 -
PBT 26,170 29,367 30,217 28,046 25,764 23,575 0 -
Tax -6,776 -7,416 -7,526 -7,563 -6,631 -5,754 0 -
NP 19,394 21,951 22,691 20,483 19,133 17,821 0 -
-
NP to SH 19,648 22,041 22,708 20,483 19,133 17,821 0 -
-
Tax Rate 25.89% 25.25% 24.91% 26.97% 25.74% 24.41% - -
Total Cost 505,543 474,926 476,242 379,340 286,175 313,648 0 -
-
Net Worth 144,321 137,022 125,803 113,072 102,651 92,289 0 -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 10,401 11,092 11,672 10,397 9,095 6,499 - -
Div Payout % 52.94% 50.33% 51.40% 50.76% 47.54% 36.47% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 144,321 137,022 125,803 113,072 102,651 92,289 0 -
NOSH 130,019 130,497 129,694 129,968 129,938 129,985 0 -
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 3.69% 4.42% 4.55% 5.12% 6.27% 5.38% 0.00% -
ROE 13.61% 16.09% 18.05% 18.11% 18.64% 19.31% 0.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 403.74 380.76 384.70 307.63 234.96 255.00 0.00 -
EPS 7.56 16.89 17.45 15.76 14.72 13.71 0.00 -
DPS 8.00 8.50 9.00 8.00 7.00 5.00 0.00 -
NAPS 1.11 1.05 0.97 0.87 0.79 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 130,114
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 49.07 46.45 46.64 37.37 28.54 30.99 0.00 -
EPS 1.84 2.06 2.12 1.91 1.79 1.67 0.00 -
DPS 0.97 1.04 1.09 0.97 0.85 0.61 0.00 -
NAPS 0.1349 0.1281 0.1176 0.1057 0.096 0.0863 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 - -
Price 1.29 1.25 1.01 1.05 1.05 0.65 0.00 -
P/RPS 0.32 0.33 0.26 0.34 0.45 0.25 0.00 -
P/EPS 8.54 7.40 5.77 6.66 7.13 4.74 0.00 -
EY 11.71 13.51 17.34 15.01 14.02 21.09 0.00 -
DY 6.20 6.80 8.91 7.62 6.67 7.69 0.00 -
P/NAPS 1.16 1.19 1.04 1.21 1.33 0.92 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 19/02/13 17/02/12 18/02/11 19/02/10 18/02/09 - -
Price 1.44 1.22 1.11 1.09 1.02 0.60 0.00 -
P/RPS 0.36 0.32 0.29 0.35 0.43 0.24 0.00 -
P/EPS 9.53 7.22 6.34 6.92 6.93 4.38 0.00 -
EY 10.49 13.84 15.77 14.46 14.44 22.85 0.00 -
DY 5.56 6.97 8.11 7.34 6.86 8.33 0.00 -
P/NAPS 1.30 1.16 1.14 1.25 1.29 0.85 0.00 -

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 & 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