[LATEXX] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Cumulative Result
Revenue	312,237	199,059	98,988	440,614	350,919	229,107	94,747	120.97%
YoY %	56.86%	101.09%	-77.53%	25.56%	53.17%	141.81%	-	-
Horiz. %	329.55%	210.10%	104.48%	465.04%	370.37%	241.81%	100.00%	-
PBT	30,582	22,529	11,609	60,003	49,488	35,359	14,940	61.00%
YoY %	35.75%	94.06%	-80.65%	21.25%	39.96%	136.67%	-	-
Horiz. %	204.70%	150.80%	77.70%	401.63%	331.24%	236.67%	100.00%	-
Tax	-6,740	-5,162	-3,252	-19,970	-6,430	-5,030	-2,212	109.74%
YoY %	-30.57%	-58.73%	83.72%	-210.58%	-27.83%	-127.40%	-	-
Horiz. %	304.70%	233.36%	147.02%	902.80%	290.69%	227.40%	100.00%	-
NP	23,842	17,367	8,357	40,033	43,058	30,329	12,728	51.78%
YoY %	37.28%	107.81%	-79.12%	-7.03%	41.97%	138.29%	-	-
Horiz. %	187.32%	136.45%	65.66%	314.53%	338.29%	238.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,842	17,367	8,357	40,033	43,058	30,329	12,728	51.78%
YoY %	37.28%	107.81%	-79.12%	-7.03%	41.97%	138.29%	-	-
Horiz. %	187.32%	136.45%	65.66%	314.53%	338.29%	238.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.04%	22.91%	28.01%	33.28%	12.99%	14.23%	14.81%	-
YoY %	-3.80%	-18.21%	-15.84%	156.20%	-8.71%	-3.92%	-	-
Horiz. %	148.82%	154.69%	189.13%	224.71%	87.71%	96.08%	100.00%	-
Total Cost	288,395	181,692	90,631	400,581	307,861	198,778	82,019	130.70%
YoY %	58.73%	100.47%	-77.38%	30.12%	54.88%	142.36%	-	-
Horiz. %	351.62%	221.52%	110.50%	488.40%	375.35%	242.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	285,212	283,133	274,109	264,354	280,813	265,655	244,937	10.65%
YoY %	0.73%	3.29%	3.69%	-5.86%	5.71%	8.46%	-	-
Horiz. %	116.44%	115.59%	111.91%	107.93%	114.65%	108.46%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	3,342	3,344	3,342	11,107	5,707	5,534	-	-
YoY %	-0.06%	0.06%	-69.91%	94.62%	3.13%	0.00%	-	-
Horiz. %	60.39%	60.43%	60.39%	200.70%	103.13%	100.00%	-	-
Div Payout %	14.02%	19.26%	40.00%	27.75%	13.26%	18.25%	-	-
YoY %	-27.21%	-51.85%	44.14%	109.28%	-27.34%	0.00%	-	-
Horiz. %	76.82%	105.53%	219.18%	152.05%	72.66%	100.00%	-	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	285,212	283,133	274,109	264,354	280,813	265,655	244,937	10.65%
YoY %	0.73%	3.29%	3.69%	-5.86%	5.71%	8.46%	-	-
Horiz. %	116.44%	115.59%	111.91%	107.93%	114.65%	108.46%	100.00%	-
NOSH	222,822	222,939	222,853	222,146	228,303	221,379	218,694	1.25%
YoY %	-0.05%	0.04%	0.32%	-2.70%	3.13%	1.23%	-	-
Horiz. %	101.89%	101.94%	101.90%	101.58%	104.39%	101.23%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	7.64%	8.72%	8.44%	9.09%	12.27%	13.24%	13.43%	-
YoY %	-12.39%	3.32%	-7.15%	-25.92%	-7.33%	-1.41%	-	-
Horiz. %	56.89%	64.93%	62.84%	67.68%	91.36%	98.59%	100.00%	-
ROE	8.36%	6.13%	3.05%	15.14%	15.33%	11.42%	5.20%	-
YoY %	36.38%	100.98%	-79.85%	-1.24%	34.24%	119.62%	-	-
Horiz. %	160.77%	117.88%	58.65%	291.15%	294.81%	219.62%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	140.13	89.29	44.42	198.34	153.71	103.49	43.32	118.25%
YoY %	56.94%	101.01%	-77.60%	29.04%	48.53%	138.90%	-	-
Horiz. %	323.48%	206.12%	102.54%	457.85%	354.82%	238.90%	100.00%	-
EPS	10.70	7.79	3.75	18.04	18.86	13.70	5.82	49.90%
YoY %	37.36%	107.73%	-79.21%	-4.35%	37.66%	135.40%	-	-
Horiz. %	183.85%	133.85%	64.43%	309.97%	324.05%	235.40%	100.00%	-
DPS	1.50	1.50	1.50	5.00	2.50	2.50	0.00	-
YoY %	0.00%	0.00%	-70.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	60.00%	60.00%	60.00%	200.00%	100.00%	100.00%	-	-
NAPS	1.28	1.27	1.23	1.19	1.23	1.20	1.12	9.28%
YoY %	0.79%	3.25%	3.36%	-3.25%	2.50%	7.14%	-	-
Horiz. %	114.29%	113.39%	109.82%	106.25%	109.82%	107.14%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 220,476
RPS	130.68	83.31	41.43	184.40	146.87	95.89	39.65	120.98%
YoY %	56.86%	101.09%	-77.53%	25.55%	53.17%	141.84%	-	-
Horiz. %	329.58%	210.11%	104.49%	465.07%	370.42%	241.84%	100.00%	-
EPS	9.98	7.27	3.50	16.75	18.02	12.69	5.33	51.74%
YoY %	37.28%	107.71%	-79.10%	-7.05%	42.00%	138.09%	-	-
Horiz. %	187.24%	136.40%	65.67%	314.26%	338.09%	238.09%	100.00%	-
DPS	1.40	1.40	1.40	4.65	2.39	2.32	0.00	-
YoY %	0.00%	0.00%	-69.89%	94.56%	3.02%	0.00%	-	-
Horiz. %	60.34%	60.34%	60.34%	200.43%	103.02%	100.00%	-	-
NAPS	1.1937	1.185	1.1472	1.1064	1.1752	1.1118	1.0251	10.65%
YoY %	0.73%	3.29%	3.69%	-5.85%	5.70%	8.46%	-	-
Horiz. %	116.45%	115.60%	111.91%	107.93%	114.64%	108.46%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	1.64	1.46	1.40	1.91	1.31	2.20	2.75	-
P/RPS	1.17	1.64	3.15	0.96	0.85	2.13	6.35	-67.52%
YoY %	-28.66%	-47.94%	228.12%	12.94%	-60.09%	-66.46%	-	-
Horiz. %	18.43%	25.83%	49.61%	15.12%	13.39%	33.54%	100.00%	-
P/EPS	15.33	18.74	37.33	10.60	6.95	16.06	47.25	-52.68%
YoY %	-18.20%	-49.80%	252.17%	52.52%	-56.72%	-66.01%	-	-
Horiz. %	32.44%	39.66%	79.01%	22.43%	14.71%	33.99%	100.00%	-
EY	6.52	5.34	2.68	9.44	14.40	6.23	2.12	111.05%
YoY %	22.10%	99.25%	-71.61%	-34.44%	131.14%	193.87%	-	-
Horiz. %	307.55%	251.89%	126.42%	445.28%	679.25%	293.87%	100.00%	-
DY	0.91	1.03	1.07	2.62	1.91	1.14	0.00	-
YoY %	-11.65%	-3.74%	-59.16%	37.17%	67.54%	0.00%	-	-
Horiz. %	79.82%	90.35%	93.86%	229.82%	167.54%	100.00%	-	-
P/NAPS	1.28	1.15	1.14	1.61	1.07	1.83	2.46	-35.23%
YoY %	11.30%	0.88%	-29.19%	50.47%	-41.53%	-25.61%	-	-
Horiz. %	52.03%	46.75%	46.34%	65.45%	43.50%	74.39%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	23/11/12	27/08/12	14/05/12	24/02/12	21/11/11	12/08/11	16/05/11	-
Price	2.26	1.73	1.38	1.68	1.87	1.71	2.40	-
P/RPS	1.61	1.94	3.11	0.85	1.22	1.65	5.54	-56.02%
YoY %	-17.01%	-37.62%	265.88%	-30.33%	-26.06%	-70.22%	-	-
Horiz. %	29.06%	35.02%	56.14%	15.34%	22.02%	29.78%	100.00%	-
P/EPS	21.12	22.21	36.80	9.32	9.92	12.48	41.24	-35.91%
YoY %	-4.91%	-39.65%	294.85%	-6.05%	-20.51%	-69.74%	-	-
Horiz. %	51.21%	53.86%	89.23%	22.60%	24.05%	30.26%	100.00%	-
EY	4.73	4.50	2.72	10.73	10.09	8.01	2.43	55.70%
YoY %	5.11%	65.44%	-74.65%	6.34%	25.97%	229.63%	-	-
Horiz. %	194.65%	185.19%	111.93%	441.56%	415.23%	329.63%	100.00%	-
DY	0.66	0.87	1.09	2.98	1.34	1.46	0.00	-
YoY %	-24.14%	-20.18%	-63.42%	122.39%	-8.22%	0.00%	-	-
Horiz. %	45.21%	59.59%	74.66%	204.11%	91.78%	100.00%	-	-
P/NAPS	1.77	1.36	1.12	1.41	1.52	1.43	2.14	-11.85%
YoY %	30.15%	21.43%	-20.57%	-7.24%	6.29%	-33.18%	-	-
Horiz. %	82.71%	63.55%	52.34%	65.89%	71.03%	66.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos