[LATEXX] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
02-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 12.96%
YoY- 310.89%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 521,308 504,684 328,473 300,782 289,496 281,284 223,255 76.28%
PBT 94,726 92,992 51,781 46,442 41,112 36,580 15,199 239.80%
Tax -10,194 -10,132 -464 -6 -4 -8 -8 11808.49%
NP 84,532 82,860 51,317 46,436 41,108 36,572 15,191 215.00%
-
NP to SH 84,532 82,860 51,317 46,436 41,108 36,572 15,191 215.00%
-
Tax Rate 10.76% 10.90% 0.90% 0.01% 0.01% 0.02% 0.05% -
Total Cost 436,776 421,824 277,156 254,346 248,388 244,712 208,064 64.17%
-
Net Worth 213,071 194,941 167,693 153,791 140,140 130,336 120,725 46.19%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 10,243 - 3,899 2,595 3,892 - - -
Div Payout % 12.12% - 7.60% 5.59% 9.47% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 213,071 194,941 167,693 153,791 140,140 130,336 120,725 46.19%
NOSH 204,876 196,910 194,992 194,673 194,640 194,531 194,718 3.45%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.22% 16.42% 15.62% 15.44% 14.20% 13.00% 6.80% -
ROE 39.67% 42.51% 30.60% 30.19% 29.33% 28.06% 12.58% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 254.45 256.30 168.45 154.51 148.73 144.60 114.66 70.38%
EPS 41.26 42.08 26.32 23.85 21.12 18.80 7.80 204.51%
DPS 5.00 0.00 2.00 1.33 2.00 0.00 0.00 -
NAPS 1.04 0.99 0.86 0.79 0.72 0.67 0.62 41.30%
Adjusted Per Share Value based on latest NOSH - 194,733
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 218.18 211.22 137.47 125.88 121.16 117.72 93.44 76.27%
EPS 35.38 34.68 21.48 19.43 17.20 15.31 6.36 214.94%
DPS 4.29 0.00 1.63 1.09 1.63 0.00 0.00 -
NAPS 0.8917 0.8159 0.7018 0.6436 0.5865 0.5455 0.5053 46.18%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.49 3.89 3.07 2.02 1.17 0.54 0.48 -
P/RPS 1.37 1.52 1.82 1.31 0.79 0.37 0.42 120.42%
P/EPS 8.46 9.24 11.67 8.47 5.54 2.87 6.15 23.76%
EY 11.82 10.82 8.57 11.81 18.05 34.81 16.25 -19.16%
DY 1.43 0.00 0.65 0.66 1.71 0.00 0.00 -
P/NAPS 3.36 3.93 3.57 2.56 1.62 0.81 0.77 167.75%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 06/08/10 03/05/10 05/02/10 02/11/09 31/07/09 06/05/09 16/02/09 -
Price 3.59 3.85 3.77 2.65 1.91 0.94 0.59 -
P/RPS 1.41 1.50 2.24 1.72 1.28 0.65 0.51 97.35%
P/EPS 8.70 9.15 14.33 11.11 9.04 5.00 7.56 9.84%
EY 11.49 10.93 6.98 9.00 11.06 20.00 13.22 -8.94%
DY 1.39 0.00 0.53 0.50 1.05 0.00 0.00 -
P/NAPS 3.45 3.89 4.38 3.35 2.65 1.40 0.95 136.82%

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