[LUXCHEM] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.54%
YoY- 14.59%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 585,263 517,949 505,987 477,195 374,280 294,646 180,882 21.60%
PBT 28,831 26,123 28,238 31,339 27,095 22,082 13,873 12.95%
Tax -7,366 -6,587 -6,906 -8,322 -7,008 -5,480 -3,159 15.14%
NP 21,465 19,536 21,332 23,017 20,087 16,602 10,714 12.27%
-
NP to SH 21,549 19,755 21,401 23,017 20,087 16,602 10,714 12.34%
-
Tax Rate 25.55% 25.22% 24.46% 26.55% 25.86% 24.82% 22.77% -
Total Cost 563,798 498,413 484,655 454,178 354,193 278,044 170,168 22.08%
-
Net Worth 149,625 138,937 131,237 119,471 107,899 97,479 89,714 8.89%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 10,396 11,101 11,738 10,403 10,444 9,117 - -
Div Payout % 48.25% 56.20% 54.85% 45.20% 51.99% 54.92% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 149,625 138,937 131,237 119,471 107,899 97,479 89,714 8.89%
NOSH 130,108 129,848 131,237 129,860 129,999 129,972 130,021 0.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.67% 3.77% 4.22% 4.82% 5.37% 5.63% 5.92% -
ROE 14.40% 14.22% 16.31% 19.27% 18.62% 17.03% 11.94% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 449.83 398.89 385.55 367.47 287.91 226.70 139.12 21.59%
EPS 16.56 15.21 16.31 17.72 15.45 12.77 8.24 12.33%
DPS 8.00 8.50 9.00 8.00 8.00 7.00 0.00 -
NAPS 1.15 1.07 1.00 0.92 0.83 0.75 0.69 8.88%
Adjusted Per Share Value based on latest NOSH - 129,860
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 54.70 48.41 47.29 44.60 34.98 27.54 16.91 21.60%
EPS 2.01 1.85 2.00 2.15 1.88 1.55 1.00 12.33%
DPS 0.97 1.04 1.10 0.97 0.98 0.85 0.00 -
NAPS 0.1399 0.1299 0.1227 0.1117 0.1009 0.0911 0.0839 8.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.44 1.23 1.24 0.97 1.06 0.81 0.67 -
P/RPS 0.32 0.31 0.32 0.26 0.37 0.36 0.48 -6.53%
P/EPS 8.69 8.08 7.60 5.47 6.86 6.34 8.13 1.11%
EY 11.50 12.37 13.15 18.27 14.58 15.77 12.30 -1.11%
DY 5.56 6.91 7.26 8.25 7.55 8.64 0.00 -
P/NAPS 1.25 1.15 1.24 1.05 1.28 1.08 0.97 4.31%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 03/11/14 31/10/13 31/10/12 28/10/11 28/10/10 30/10/09 - -
Price 1.79 1.35 1.27 1.02 1.08 1.16 0.00 -
P/RPS 0.40 0.34 0.33 0.28 0.38 0.51 0.00 -
P/EPS 10.81 8.87 7.79 5.75 6.99 9.08 0.00 -
EY 9.25 11.27 12.84 17.38 14.31 11.01 0.00 -
DY 4.47 6.30 7.09 7.84 7.41 6.03 0.00 -
P/NAPS 1.56 1.26 1.27 1.11 1.30 1.55 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