[LATEXX] QoQ Cumulative 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- 17.46%
YoY- 37.09%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 350,919 229,107 94,747 497,323 390,532 260,654 126,171 97.64%
PBT 49,488 35,359 14,940 84,815 67,531 47,363 23,248 65.40%
Tax -6,430 -5,030 -2,212 -14,465 -7,640 -5,097 -2,533 85.98%
NP 43,058 30,329 12,728 70,350 59,891 42,266 20,715 62.79%
-
NP to SH 43,058 30,329 12,728 70,350 59,891 42,266 20,715 62.79%
-
Tax Rate 12.99% 14.23% 14.81% 17.05% 11.31% 10.76% 10.90% -
Total Cost 307,861 198,778 82,019 426,973 330,641 218,388 105,456 104.12%
-
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 5,707 5,534 - 10,544 10,412 5,121 - -
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 15.33% 11.42% 5.20% 30.61% 26.88% 19.84% 10.63% -
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 153.71 103.49 43.32 235.83 187.54 127.23 64.08 79.09%
EPS 18.86 13.70 5.82 33.36 28.76 20.63 10.52 47.52%
DPS 2.50 2.50 0.00 5.00 5.00 2.50 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 146.87 95.89 39.65 208.14 163.44 109.09 52.80 97.66%
EPS 18.02 12.69 5.33 29.44 25.07 17.69 8.67 62.79%
DPS 2.39 2.32 0.00 4.41 4.36 2.14 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 0.85 2.13 6.35 1.06 1.30 2.74 6.07 -73.00%
P/EPS 6.95 16.06 47.25 7.49 8.48 16.92 36.98 -67.15%
EY 14.40 6.23 2.12 13.34 11.79 5.91 2.70 204.94%
DY 1.91 1.14 0.00 2.00 2.05 0.72 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 1.22 1.65 5.54 1.19 1.48 2.82 6.01 -65.42%
P/EPS 9.92 12.48 41.24 8.39 9.67 17.40 36.60 -58.08%
EY 10.09 8.01 2.43 11.91 10.35 5.75 2.73 138.85%
DY 1.34 1.46 0.00 1.79 1.80 0.70 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