[LATEXX] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
14-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -79.12%
YoY- -34.34%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 396,353 312,237 199,059 98,988 440,614 350,919 229,107 43.87%
PBT -66,015 30,582 22,529 11,609 60,003 49,488 35,359 -
Tax 4,700 -6,740 -5,162 -3,252 -19,970 -6,430 -5,030 -
NP -61,315 23,842 17,367 8,357 40,033 43,058 30,329 -
-
NP to SH -60,660 23,842 17,367 8,357 40,033 43,058 30,329 -
-
Tax Rate - 22.04% 22.91% 28.01% 33.28% 12.99% 14.23% -
Total Cost 457,668 288,395 181,692 90,631 400,581 307,861 198,778 73.92%
-
Net Worth 200,948 285,212 283,133 274,109 264,354 280,813 265,655 -16.91%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,312 3,342 3,344 3,342 11,107 5,707 5,534 -28.87%
Div Payout % 0.00% 14.02% 19.26% 40.00% 27.75% 13.26% 18.25% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 200,948 285,212 283,133 274,109 264,354 280,813 265,655 -16.91%
NOSH 220,822 222,822 222,939 222,853 222,146 228,303 221,379 -0.16%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -15.47% 7.64% 8.72% 8.44% 9.09% 12.27% 13.24% -
ROE -30.19% 8.36% 6.13% 3.05% 15.14% 15.33% 11.42% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 179.49 140.13 89.29 44.42 198.34 153.71 103.49 44.11%
EPS -27.47 10.70 7.79 3.75 18.04 18.86 13.70 -
DPS 1.50 1.50 1.50 1.50 5.00 2.50 2.50 -28.75%
NAPS 0.91 1.28 1.27 1.23 1.19 1.23 1.20 -16.77%
Adjusted Per Share Value based on latest NOSH - 222,853
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 165.88 130.68 83.31 41.43 184.40 146.87 95.89 43.86%
EPS -25.39 9.98 7.27 3.50 16.75 18.02 12.69 -
DPS 1.39 1.40 1.40 1.40 4.65 2.39 2.32 -28.81%
NAPS 0.841 1.1937 1.185 1.1472 1.1064 1.1752 1.1118 -16.91%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.10 1.64 1.46 1.40 1.91 1.31 2.20 -
P/RPS 1.17 1.17 1.64 3.15 0.96 0.85 2.13 -32.80%
P/EPS -7.64 15.33 18.74 37.33 10.60 6.95 16.06 -
EY -13.08 6.52 5.34 2.68 9.44 14.40 6.23 -
DY 0.71 0.91 1.03 1.07 2.62 1.91 1.14 -26.96%
P/NAPS 2.31 1.28 1.15 1.14 1.61 1.07 1.83 16.71%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 23/11/12 27/08/12 14/05/12 24/02/12 21/11/11 12/08/11 -
Price 2.28 2.26 1.73 1.38 1.68 1.87 1.71 -
P/RPS 1.27 1.61 1.94 3.11 0.85 1.22 1.65 -15.94%
P/EPS -8.30 21.12 22.21 36.80 9.32 9.92 12.48 -
EY -12.05 4.73 4.50 2.72 10.73 10.09 8.01 -
DY 0.66 0.66 0.87 1.09 2.98 1.34 1.46 -40.95%
P/NAPS 2.51 1.77 1.36 1.12 1.41 1.52 1.43 45.26%

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