[LATEXX] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -5.35%
YoY- -28.11%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 398,118 395,952 440,614 467,892 458,214 378,988 497,323 -13.79%
PBT 45,058 46,436 60,003 65,984 70,718 59,760 84,815 -34.43%
Tax -10,324 -13,008 -19,970 -8,573 -10,060 -8,848 -14,465 -20.15%
NP 34,734 33,428 40,033 57,410 60,658 50,912 70,350 -37.55%
-
NP to SH 34,734 33,428 40,033 57,410 60,658 50,912 70,350 -37.55%
-
Tax Rate 22.91% 28.01% 33.28% 12.99% 14.23% 14.81% 17.05% -
Total Cost 363,384 362,524 400,581 410,481 397,556 328,076 426,973 -10.20%
-
Net Worth 283,133 274,109 264,354 280,813 265,655 244,937 229,860 14.92%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 6,688 13,371 11,107 7,610 11,068 - 10,544 -26.19%
Div Payout % 19.26% 40.00% 27.75% 13.26% 18.25% - 14.99% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 283,133 274,109 264,354 280,813 265,655 244,937 229,860 14.92%
NOSH 222,939 222,853 222,146 228,303 221,379 218,694 210,881 3.78%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.72% 8.44% 9.09% 12.27% 13.24% 13.43% 14.15% -
ROE 12.27% 12.20% 15.14% 20.44% 22.83% 20.79% 30.61% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 178.58 177.67 198.34 204.94 206.98 173.30 235.83 -16.93%
EPS 15.58 15.00 18.04 25.15 27.40 23.28 33.36 -39.83%
DPS 3.00 6.00 5.00 3.33 5.00 0.00 5.00 -28.88%
NAPS 1.27 1.23 1.19 1.23 1.20 1.12 1.09 10.73%
Adjusted Per Share Value based on latest NOSH - 246,228
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 166.62 165.71 184.40 195.82 191.77 158.61 208.14 -13.79%
EPS 14.54 13.99 16.75 24.03 25.39 21.31 29.44 -37.54%
DPS 2.80 5.60 4.65 3.18 4.63 0.00 4.41 -26.14%
NAPS 1.185 1.1472 1.1064 1.1752 1.1118 1.0251 0.962 14.92%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.46 1.40 1.91 1.31 2.20 2.75 2.50 -
P/RPS 0.82 0.79 0.96 0.64 1.06 1.59 1.06 -15.74%
P/EPS 9.37 9.33 10.60 5.21 8.03 11.81 7.49 16.11%
EY 10.67 10.71 9.44 19.20 12.45 8.47 13.34 -13.84%
DY 2.05 4.29 2.62 2.54 2.27 0.00 2.00 1.66%
P/NAPS 1.15 1.14 1.61 1.07 1.83 2.46 2.29 -36.84%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 14/05/12 24/02/12 21/11/11 12/08/11 16/05/11 21/02/11 -
Price 1.73 1.38 1.68 1.87 1.71 2.40 2.80 -
P/RPS 0.97 0.78 0.85 0.91 0.83 1.38 1.19 -12.75%
P/EPS 11.10 9.20 9.32 7.44 6.24 10.31 8.39 20.53%
EY 9.01 10.87 10.73 13.45 16.02 9.70 11.91 -16.98%
DY 1.73 4.35 2.98 1.78 2.92 0.00 1.79 -2.24%
P/NAPS 1.36 1.12 1.41 1.52 1.43 2.14 2.57 -34.60%

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