[LATEXX] QoQ Cumulative 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- 41.97%
YoY- -28.11%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 199,059 98,988 440,614 350,919 229,107 94,747 497,323 -45.71%
PBT 22,529 11,609 60,003 49,488 35,359 14,940 84,815 -58.71%
Tax -5,162 -3,252 -19,970 -6,430 -5,030 -2,212 -14,465 -49.72%
NP 17,367 8,357 40,033 43,058 30,329 12,728 70,350 -60.68%
-
NP to SH 17,367 8,357 40,033 43,058 30,329 12,728 70,350 -60.68%
-
Tax Rate 22.91% 28.01% 33.28% 12.99% 14.23% 14.81% 17.05% -
Total Cost 181,692 90,631 400,581 307,861 198,778 82,019 426,973 -43.45%
-
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 3,344 3,342 11,107 5,707 5,534 - 10,544 -53.52%
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 6.13% 3.05% 15.14% 15.33% 11.42% 5.20% 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 89.29 44.42 198.34 153.71 103.49 43.32 235.83 -47.69%
EPS 7.79 3.75 18.04 18.86 13.70 5.82 33.36 -62.11%
DPS 1.50 1.50 5.00 2.50 2.50 0.00 5.00 -55.21%
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 83.31 41.43 184.40 146.87 95.89 39.65 208.14 -45.71%
EPS 7.27 3.50 16.75 18.02 12.69 5.33 29.44 -60.67%
DPS 1.40 1.40 4.65 2.39 2.32 0.00 4.41 -53.49%
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 1.64 3.15 0.96 0.85 2.13 6.35 1.06 33.80%
P/EPS 18.74 37.33 10.60 6.95 16.06 47.25 7.49 84.40%
EY 5.34 2.68 9.44 14.40 6.23 2.12 13.34 -45.71%
DY 1.03 1.07 2.62 1.91 1.14 0.00 2.00 -35.77%
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 1.94 3.11 0.85 1.22 1.65 5.54 1.19 38.55%
P/EPS 22.21 36.80 9.32 9.92 12.48 41.24 8.39 91.47%
EY 4.50 2.72 10.73 10.09 8.01 2.43 11.91 -47.76%
DY 0.87 1.09 2.98 1.34 1.46 0.00 1.79 -38.20%
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