[LUXCHEM] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
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
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 516,268 498,933 490,652 481,320 429,604 399,823 387,489 21.06%
PBT 34,032 30,217 31,202 31,494 31,116 28,046 26,562 17.94%
Tax -8,612 -7,526 -8,052 -7,936 -7,856 -7,563 -6,798 17.06%
NP 25,420 22,691 23,150 23,558 23,260 20,483 19,764 18.24%
-
NP to SH 25,412 22,708 23,150 23,558 23,260 20,483 19,764 18.22%
-
Tax Rate 25.31% 24.91% 25.81% 25.20% 25.25% 26.97% 25.59% -
Total Cost 490,848 476,242 467,501 457,762 406,344 379,340 367,725 21.21%
-
Net Worth 132,516 125,803 119,565 118,310 119,682 113,072 107,921 14.65%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 11,672 5,198 7,800 - 10,397 5,201 -
Div Payout % - 51.40% 22.46% 33.11% - 50.76% 26.32% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 132,516 125,803 119,565 118,310 119,682 113,072 107,921 14.65%
NOSH 129,918 129,694 129,962 130,011 130,089 129,968 130,026 -0.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.92% 4.55% 4.72% 4.89% 5.41% 5.12% 5.10% -
ROE 19.18% 18.05% 19.36% 19.91% 19.43% 18.11% 18.31% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 397.38 384.70 377.53 370.21 330.24 307.63 298.01 21.12%
EPS 19.56 17.45 17.81 18.12 17.88 15.76 15.20 18.29%
DPS 0.00 9.00 4.00 6.00 0.00 8.00 4.00 -
NAPS 1.02 0.97 0.92 0.91 0.92 0.87 0.83 14.71%
Adjusted Per Share Value based on latest NOSH - 129,934
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 48.26 46.64 45.86 44.99 40.15 37.37 36.22 21.06%
EPS 2.38 2.12 2.16 2.20 2.17 1.91 1.85 18.26%
DPS 0.00 1.09 0.49 0.73 0.00 0.97 0.49 -
NAPS 0.1239 0.1176 0.1118 0.1106 0.1119 0.1057 0.1009 14.65%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.11 1.01 0.97 1.04 1.09 1.05 1.06 -
P/RPS 0.28 0.26 0.26 0.28 0.33 0.34 0.36 -15.41%
P/EPS 5.67 5.77 5.45 5.74 6.10 6.66 6.97 -12.84%
EY 17.62 17.34 18.36 17.42 16.40 15.01 14.34 14.70%
DY 0.00 8.91 4.12 5.77 0.00 7.62 3.77 -
P/NAPS 1.09 1.04 1.05 1.14 1.18 1.21 1.28 -10.14%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/04/12 17/02/12 28/10/11 29/07/11 28/04/11 18/02/11 28/10/10 -
Price 1.14 1.11 1.02 1.04 1.11 1.09 1.08 -
P/RPS 0.29 0.29 0.27 0.28 0.34 0.35 0.36 -13.41%
P/EPS 5.83 6.34 5.73 5.74 6.21 6.92 7.11 -12.38%
EY 17.16 15.77 17.46 17.42 16.11 14.46 14.07 14.13%
DY 0.00 8.11 3.92 5.77 0.00 7.34 3.70 -
P/NAPS 1.12 1.14 1.11 1.14 1.21 1.25 1.30 -9.44%

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