[LATEXX] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
10-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 41.7%
YoY- 71.97%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 229,107 94,747 497,323 390,532 260,654 126,171 328,473 -21.40%
PBT 35,359 14,940 84,815 67,531 47,363 23,248 51,781 -22.50%
Tax -5,030 -2,212 -14,465 -7,640 -5,097 -2,533 -464 391.95%
NP 30,329 12,728 70,350 59,891 42,266 20,715 51,317 -29.64%
-
NP to SH 30,329 12,728 70,350 59,891 42,266 20,715 51,317 -29.64%
-
Tax Rate 14.23% 14.81% 17.05% 11.31% 10.76% 10.90% 0.90% -
Total Cost 198,778 82,019 426,973 330,641 218,388 105,456 277,156 -19.92%
-
Net Worth 265,655 244,937 229,860 222,821 213,071 194,941 167,693 36.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 5,534 - 10,544 10,412 5,121 - 3,899 26.37%
Div Payout % 18.25% - 14.99% 17.39% 12.12% - 7.60% -
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 265,655 244,937 229,860 222,821 213,071 194,941 167,693 36.00%
NOSH 221,379 218,694 210,881 208,244 204,876 196,910 194,992 8.85%
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 13.24% 13.43% 14.15% 15.34% 16.22% 16.42% 15.62% -
ROE 11.42% 5.20% 30.61% 26.88% 19.84% 10.63% 30.60% -
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 103.49 43.32 235.83 187.54 127.23 64.08 168.45 -27.79%
EPS 13.70 5.82 33.36 28.76 20.63 10.52 26.32 -35.36%
DPS 2.50 0.00 5.00 5.00 2.50 0.00 2.00 16.08%
NAPS 1.20 1.12 1.09 1.07 1.04 0.99 0.86 24.94%
Adjusted Per Share Value based on latest NOSH - 215,201
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 95.89 39.65 208.14 163.44 109.09 52.80 137.47 -21.39%
EPS 12.69 5.33 29.44 25.07 17.69 8.67 21.48 -29.66%
DPS 2.32 0.00 4.41 4.36 2.14 0.00 1.63 26.61%
NAPS 1.1118 1.0251 0.962 0.9325 0.8917 0.8159 0.7018 36.01%
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 2.20 2.75 2.50 2.44 3.49 3.89 3.07 -
P/RPS 2.13 6.35 1.06 1.30 2.74 6.07 1.82 11.08%
P/EPS 16.06 47.25 7.49 8.48 16.92 36.98 11.67 23.79%
EY 6.23 2.12 13.34 11.79 5.91 2.70 8.57 -19.19%
DY 1.14 0.00 2.00 2.05 0.72 0.00 0.65 45.58%
P/NAPS 1.83 2.46 2.29 2.28 3.36 3.93 3.57 -36.02%
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 12/08/11 16/05/11 21/02/11 10/11/10 06/08/10 03/05/10 05/02/10 -
Price 1.71 2.40 2.80 2.78 3.59 3.85 3.77 -
P/RPS 1.65 5.54 1.19 1.48 2.82 6.01 2.24 -18.48%
P/EPS 12.48 41.24 8.39 9.67 17.40 36.60 14.33 -8.82%
EY 8.01 2.43 11.91 10.35 5.75 2.73 6.98 9.63%
DY 1.46 0.00 1.79 1.80 0.70 0.00 0.53 96.87%
P/NAPS 1.43 2.14 2.57 2.60 3.45 3.89 4.38 -52.68%

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