[LUXCHEM] YoY Quarter Result on 30-Jun-2014 [#2]

Announcement Date
05-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -4.3%
YoY- -4.7%
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 203,114 175,849 161,034 153,497 132,932 133,957 133,259 7.27%
PBT 11,709 17,435 13,191 6,324 6,554 7,586 7,968 6.61%
Tax -2,921 -4,268 -3,382 -1,631 -1,600 -1,925 -2,004 6.47%
NP 8,788 13,167 9,809 4,693 4,954 5,661 5,964 6.66%
-
NP to SH 8,657 13,032 9,806 4,745 4,979 5,674 5,964 6.40%
-
Tax Rate 24.95% 24.48% 25.64% 25.79% 24.41% 25.38% 25.15% -
Total Cost 194,326 162,682 151,225 148,804 127,978 128,296 127,295 7.29%
-
Net Worth 246,946 206,474 169,970 148,199 139,100 130,436 118,240 13.04%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 6,936 6,703 5,229 3,899 3,900 3,913 3,898 10.07%
Div Payout % 80.13% 51.44% 53.33% 82.19% 78.33% 68.97% 65.36% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 246,946 206,474 169,970 148,199 139,100 130,436 118,240 13.04%
NOSH 277,467 268,148 261,493 129,999 130,000 130,436 129,934 13.46%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.33% 7.49% 6.09% 3.06% 3.73% 4.23% 4.48% -
ROE 3.51% 6.31% 5.77% 3.20% 3.58% 4.35% 5.04% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 73.20 65.58 61.58 118.07 102.26 102.70 102.56 -5.46%
EPS 3.12 4.86 3.75 3.65 3.83 4.35 4.59 -6.22%
DPS 2.50 2.50 2.00 3.00 3.00 3.00 3.00 -2.99%
NAPS 0.89 0.77 0.65 1.14 1.07 1.00 0.91 -0.36%
Adjusted Per Share Value based on latest NOSH - 129,999
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 18.99 16.44 15.05 14.35 12.43 12.52 12.46 7.26%
EPS 0.81 1.22 0.92 0.44 0.47 0.53 0.56 6.33%
DPS 0.65 0.63 0.49 0.36 0.36 0.37 0.36 10.33%
NAPS 0.2308 0.193 0.1589 0.1385 0.13 0.1219 0.1105 13.04%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.09 1.46 1.00 1.43 1.23 1.18 1.04 -
P/RPS 2.86 2.23 1.62 1.21 1.20 1.15 1.01 18.92%
P/EPS 66.99 30.04 26.67 39.18 32.11 27.13 22.66 19.78%
EY 1.49 3.33 3.75 2.55 3.11 3.69 4.41 -16.53%
DY 1.20 1.71 2.00 2.10 2.44 2.54 2.88 -13.56%
P/NAPS 2.35 1.90 1.54 1.25 1.15 1.18 1.14 12.80%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/07/17 29/07/16 30/07/15 05/08/14 31/07/13 30/07/12 29/07/11 -
Price 2.09 1.52 1.03 1.49 1.27 1.32 1.04 -
P/RPS 2.86 2.32 1.67 1.26 1.24 1.29 1.01 18.92%
P/EPS 66.99 31.28 27.47 40.82 33.16 30.34 22.66 19.78%
EY 1.49 3.20 3.64 2.45 3.02 3.30 4.41 -16.53%
DY 1.20 1.64 1.94 2.01 2.36 2.27 2.88 -13.56%
P/NAPS 2.35 1.97 1.58 1.31 1.19 1.32 1.14 12.80%

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