[LATEXX] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -11.9%
YoY- 37.09%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 467,892 458,214 378,988 497,323 520,709 521,308 504,684 -4.91%
PBT 65,984 70,718 59,760 84,815 90,041 94,726 92,992 -20.42%
Tax -8,573 -10,060 -8,848 -14,465 -10,186 -10,194 -10,132 -10.53%
NP 57,410 60,658 50,912 70,350 79,854 84,532 82,860 -21.68%
-
NP to SH 57,410 60,658 50,912 70,350 79,854 84,532 82,860 -21.68%
-
Tax Rate 12.99% 14.23% 14.81% 17.05% 11.31% 10.76% 10.90% -
Total Cost 410,481 397,556 328,076 426,973 440,854 436,776 421,824 -1.79%
-
Net Worth 280,813 265,655 244,937 229,860 222,821 213,071 194,941 27.52%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 7,610 11,068 - 10,544 13,882 10,243 - -
Div Payout % 13.26% 18.25% - 14.99% 17.39% 12.12% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 280,813 265,655 244,937 229,860 222,821 213,071 194,941 27.52%
NOSH 228,303 221,379 218,694 210,881 208,244 204,876 196,910 10.35%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.27% 13.24% 13.43% 14.15% 15.34% 16.22% 16.42% -
ROE 20.44% 22.83% 20.79% 30.61% 35.84% 39.67% 42.51% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 204.94 206.98 173.30 235.83 250.05 254.45 256.30 -13.83%
EPS 25.15 27.40 23.28 33.36 38.35 41.26 42.08 -29.02%
DPS 3.33 5.00 0.00 5.00 6.67 5.00 0.00 -
NAPS 1.23 1.20 1.12 1.09 1.07 1.04 0.99 15.55%
Adjusted Per Share Value based on latest NOSH - 218,807
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 195.82 191.77 158.61 208.14 217.93 218.18 211.22 -4.91%
EPS 24.03 25.39 21.31 29.44 33.42 35.38 34.68 -21.67%
DPS 3.18 4.63 0.00 4.41 5.81 4.29 0.00 -
NAPS 1.1752 1.1118 1.0251 0.962 0.9325 0.8917 0.8159 27.51%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.31 2.20 2.75 2.50 2.44 3.49 3.89 -
P/RPS 0.64 1.06 1.59 1.06 0.98 1.37 1.52 -43.79%
P/EPS 5.21 8.03 11.81 7.49 6.36 8.46 9.24 -31.72%
EY 19.20 12.45 8.47 13.34 15.72 11.82 10.82 46.52%
DY 2.54 2.27 0.00 2.00 2.73 1.43 0.00 -
P/NAPS 1.07 1.83 2.46 2.29 2.28 3.36 3.93 -57.95%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 12/08/11 16/05/11 21/02/11 10/11/10 06/08/10 03/05/10 -
Price 1.87 1.71 2.40 2.80 2.78 3.59 3.85 -
P/RPS 0.91 0.83 1.38 1.19 1.11 1.41 1.50 -28.31%
P/EPS 7.44 6.24 10.31 8.39 7.25 8.70 9.15 -12.87%
EY 13.45 16.02 9.70 11.91 13.79 11.49 10.93 14.81%
DY 1.78 2.92 0.00 1.79 2.40 1.39 0.00 -
P/NAPS 1.52 1.43 2.14 2.57 2.60 3.45 3.89 -46.52%

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