[LUXCHEM] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -1.44%
YoY- 6.87%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 481,320 429,604 399,823 387,489 380,078 362,884 305,308 35.56%
PBT 31,494 31,116 28,046 26,562 26,894 24,272 25,764 14.36%
Tax -7,936 -7,856 -7,563 -6,798 -6,842 -6,028 -6,631 12.76%
NP 23,558 23,260 20,483 19,764 20,052 18,244 19,133 14.92%
-
NP to SH 23,558 23,260 20,483 19,764 20,052 18,244 19,133 14.92%
-
Tax Rate 25.20% 25.25% 26.97% 25.59% 25.44% 24.84% 25.74% -
Total Cost 457,762 406,344 379,340 367,725 360,026 344,640 286,175 36.89%
-
Net Worth 118,310 119,682 113,072 107,921 106,631 107,852 102,651 9.95%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 7,800 - 10,397 5,201 7,802 - 9,095 -9.75%
Div Payout % 33.11% - 50.76% 26.32% 38.91% - 47.54% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 118,310 119,682 113,072 107,921 106,631 107,852 102,651 9.95%
NOSH 130,011 130,089 129,968 130,026 130,038 129,943 129,938 0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.89% 5.41% 5.12% 5.10% 5.28% 5.03% 6.27% -
ROE 19.91% 19.43% 18.11% 18.31% 18.80% 16.92% 18.64% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 370.21 330.24 307.63 298.01 292.28 279.26 234.96 35.51%
EPS 18.12 17.88 15.76 15.20 15.42 14.04 14.72 14.90%
DPS 6.00 0.00 8.00 4.00 6.00 0.00 7.00 -9.79%
NAPS 0.91 0.92 0.87 0.83 0.82 0.83 0.79 9.91%
Adjusted Per Share Value based on latest NOSH - 129,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 44.99 40.15 37.37 36.22 35.53 33.92 28.54 35.56%
EPS 2.20 2.17 1.91 1.85 1.87 1.71 1.79 14.78%
DPS 0.73 0.00 0.97 0.49 0.73 0.00 0.85 -9.67%
NAPS 0.1106 0.1119 0.1057 0.1009 0.0997 0.1008 0.0959 10.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.04 1.09 1.05 1.06 1.06 1.17 1.05 -
P/RPS 0.28 0.33 0.34 0.36 0.36 0.42 0.45 -27.17%
P/EPS 5.74 6.10 6.66 6.97 6.87 8.33 7.13 -13.49%
EY 17.42 16.40 15.01 14.34 14.55 12.00 14.02 15.62%
DY 5.77 0.00 7.62 3.77 5.66 0.00 6.67 -9.23%
P/NAPS 1.14 1.18 1.21 1.28 1.29 1.41 1.33 -9.79%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/07/11 28/04/11 18/02/11 28/10/10 29/07/10 03/05/10 19/02/10 -
Price 1.04 1.11 1.09 1.08 1.13 1.17 1.02 -
P/RPS 0.28 0.34 0.35 0.36 0.39 0.42 0.43 -24.93%
P/EPS 5.74 6.21 6.92 7.11 7.33 8.33 6.93 -11.83%
EY 17.42 16.11 14.46 14.07 13.65 12.00 14.44 13.36%
DY 5.77 0.00 7.34 3.70 5.31 0.00 6.86 -10.92%
P/NAPS 1.14 1.21 1.25 1.30 1.38 1.41 1.29 -7.93%

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