[LUXCHEM] YoY Quarter Result on 31-Dec-2011 [#4]

Announcement Date
17-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -4.28%
YoY- -5.57%
Quarter Report
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 147,122 128,862 121,834 130,944 109,206 83,662 72,854 12.42%
PBT 8,613 7,866 7,944 6,815 8,124 7,172 3,485 16.26%
Tax -2,437 -2,055 -1,997 -1,487 -2,464 -1,909 -905 17.94%
NP 6,176 5,811 5,947 5,328 5,660 5,263 2,580 15.65%
-
NP to SH 6,287 5,874 5,984 5,345 5,660 5,263 2,580 15.99%
-
Tax Rate 28.29% 26.13% 25.14% 21.82% 30.33% 26.62% 25.97% -
Total Cost 140,946 123,051 115,887 125,616 103,546 78,399 70,274 12.29%
-
Net Worth 155,707 129,934 137,487 126,515 113,200 103,327 92,515 9.05%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 7,785 6,496 7,201 7,825 6,505 6,539 6,515 3.01%
Div Payout % 123.83% 110.60% 120.35% 146.41% 114.94% 124.26% 252.53% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 155,707 129,934 137,487 126,515 113,200 103,327 92,515 9.05%
NOSH 259,512 129,934 130,940 130,428 130,114 130,794 130,303 12.16%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 4.20% 4.51% 4.88% 4.07% 5.18% 6.29% 3.54% -
ROE 4.04% 4.52% 4.35% 4.22% 5.00% 5.09% 2.79% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 56.69 99.17 93.05 100.40 83.93 63.96 55.91 0.23%
EPS 2.42 2.26 4.57 4.10 4.35 4.05 1.98 3.39%
DPS 3.00 5.00 5.50 6.00 5.00 5.00 5.00 -8.15%
NAPS 0.60 1.00 1.05 0.97 0.87 0.79 0.71 -2.76%
Adjusted Per Share Value based on latest NOSH - 130,428
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 13.75 12.05 11.39 12.24 10.21 7.82 6.81 12.41%
EPS 0.59 0.55 0.56 0.50 0.53 0.49 0.24 16.16%
DPS 0.73 0.61 0.67 0.73 0.61 0.61 0.61 3.03%
NAPS 0.1456 0.1215 0.1285 0.1183 0.1058 0.0966 0.0865 9.06%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.82 1.29 1.25 1.01 1.05 1.05 0.65 -
P/RPS 1.45 1.30 1.34 1.01 1.25 1.64 1.16 3.78%
P/EPS 33.85 28.54 27.35 24.65 24.14 26.09 32.83 0.51%
EY 2.95 3.50 3.66 4.06 4.14 3.83 3.05 -0.55%
DY 3.66 3.88 4.40 5.94 4.76 4.76 7.69 -11.63%
P/NAPS 1.37 1.29 1.19 1.04 1.21 1.33 0.92 6.85%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 18/02/15 21/02/14 19/02/13 17/02/12 18/02/11 19/02/10 18/02/09 -
Price 0.905 1.44 1.22 1.11 1.09 1.02 0.60 -
P/RPS 1.60 1.45 1.31 1.11 1.30 1.59 1.07 6.93%
P/EPS 37.36 31.85 26.70 27.09 25.06 25.35 30.30 3.55%
EY 2.68 3.14 3.75 3.69 3.99 3.94 3.30 -3.40%
DY 3.31 3.47 4.51 5.41 4.59 4.90 8.33 -14.25%
P/NAPS 1.51 1.44 1.16 1.14 1.25 1.29 0.85 10.04%

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