[LATEXX] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 10.51%
YoY- 237.81%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 520,709 521,308 504,684 328,473 300,782 289,496 281,284 50.70%
PBT 90,041 94,726 92,992 51,781 46,442 41,112 36,580 82.20%
Tax -10,186 -10,194 -10,132 -464 -6 -4 -8 11596.44%
NP 79,854 84,532 82,860 51,317 46,436 41,108 36,572 68.22%
-
NP to SH 79,854 84,532 82,860 51,317 46,436 41,108 36,572 68.22%
-
Tax Rate 11.31% 10.76% 10.90% 0.90% 0.01% 0.01% 0.02% -
Total Cost 440,854 436,776 421,824 277,156 254,346 248,388 244,712 48.00%
-
Net Worth 222,821 213,071 194,941 167,693 153,791 140,140 130,336 42.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 13,882 10,243 - 3,899 2,595 3,892 - -
Div Payout % 17.39% 12.12% - 7.60% 5.59% 9.47% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 222,821 213,071 194,941 167,693 153,791 140,140 130,336 42.92%
NOSH 208,244 204,876 196,910 194,992 194,673 194,640 194,531 4.64%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.34% 16.22% 16.42% 15.62% 15.44% 14.20% 13.00% -
ROE 35.84% 39.67% 42.51% 30.60% 30.19% 29.33% 28.06% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 250.05 254.45 256.30 168.45 154.51 148.73 144.60 44.02%
EPS 38.35 41.26 42.08 26.32 23.85 21.12 18.80 60.77%
DPS 6.67 5.00 0.00 2.00 1.33 2.00 0.00 -
NAPS 1.07 1.04 0.99 0.86 0.79 0.72 0.67 36.58%
Adjusted Per Share Value based on latest NOSH - 194,977
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 217.93 218.18 211.22 137.47 125.88 121.16 117.72 50.71%
EPS 33.42 35.38 34.68 21.48 19.43 17.20 15.31 68.19%
DPS 5.81 4.29 0.00 1.63 1.09 1.63 0.00 -
NAPS 0.9325 0.8917 0.8159 0.7018 0.6436 0.5865 0.5455 42.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.44 3.49 3.89 3.07 2.02 1.17 0.54 -
P/RPS 0.98 1.37 1.52 1.82 1.31 0.79 0.37 91.31%
P/EPS 6.36 8.46 9.24 11.67 8.47 5.54 2.87 69.89%
EY 15.72 11.82 10.82 8.57 11.81 18.05 34.81 -41.10%
DY 2.73 1.43 0.00 0.65 0.66 1.71 0.00 -
P/NAPS 2.28 3.36 3.93 3.57 2.56 1.62 0.81 99.23%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 10/11/10 06/08/10 03/05/10 05/02/10 02/11/09 31/07/09 06/05/09 -
Price 2.78 3.59 3.85 3.77 2.65 1.91 0.94 -
P/RPS 1.11 1.41 1.50 2.24 1.72 1.28 0.65 42.82%
P/EPS 7.25 8.70 9.15 14.33 11.11 9.04 5.00 28.07%
EY 13.79 11.49 10.93 6.98 9.00 11.06 20.00 -21.93%
DY 2.40 1.39 0.00 0.53 0.50 1.05 0.00 -
P/NAPS 2.60 3.45 3.89 4.38 3.35 2.65 1.40 51.03%

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