[LATEXX] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
02-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.1%
YoY- 130.26%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 134,483 126,171 102,886 80,839 74,427 70,321 69,860 54.93%
PBT 24,115 23,248 16,949 14,276 11,412 9,145 6,719 134.96%
Tax -2,564 -2,533 -459 -2 -2 -2 -2 11856.86%
NP 21,551 20,715 16,490 14,274 11,410 9,143 6,717 117.99%
-
NP to SH 21,551 20,715 16,490 14,274 11,410 9,143 6,717 117.99%
-
Tax Rate 10.63% 10.90% 2.71% 0.01% 0.02% 0.02% 0.03% -
Total Cost 112,932 105,456 86,396 66,565 63,017 61,178 63,143 47.49%
-
Net Worth 215,717 194,941 167,680 153,839 140,191 130,336 120,627 47.48%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,185 - 1,949 - 1,947 - - -
Div Payout % 24.06% - 11.82% - 17.06% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 215,717 194,941 167,680 153,839 140,191 130,336 120,627 47.48%
NOSH 207,420 196,910 194,977 194,733 194,709 194,531 194,560 4.37%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.03% 16.42% 16.03% 17.66% 15.33% 13.00% 9.61% -
ROE 9.99% 10.63% 9.83% 9.28% 8.14% 7.01% 5.57% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 64.84 64.08 52.77 41.51 38.22 36.15 35.91 48.44%
EPS 10.39 10.52 8.43 7.33 5.86 4.70 3.45 108.96%
DPS 2.50 0.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 1.04 0.99 0.86 0.79 0.72 0.67 0.62 41.30%
Adjusted Per Share Value based on latest NOSH - 194,733
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 56.28 52.80 43.06 33.83 31.15 29.43 29.24 54.91%
EPS 9.02 8.67 6.90 5.97 4.78 3.83 2.81 118.06%
DPS 2.17 0.00 0.82 0.00 0.81 0.00 0.00 -
NAPS 0.9028 0.8159 0.7018 0.6438 0.5867 0.5455 0.5048 47.49%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.49 3.89 3.07 2.02 1.17 0.54 0.48 -
P/RPS 5.38 6.07 5.82 4.87 3.06 1.49 1.34 153.25%
P/EPS 33.59 36.98 36.30 27.56 19.97 11.49 13.90 80.37%
EY 2.98 2.70 2.75 3.63 5.01 8.70 7.19 -44.50%
DY 0.72 0.00 0.33 0.00 0.85 0.00 0.00 -
P/NAPS 3.36 3.93 3.57 2.56 1.62 0.81 0.77 167.75%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 06/08/10 03/05/10 05/02/10 02/11/09 31/07/09 06/05/09 16/02/09 -
Price 3.59 3.85 3.77 2.65 1.91 0.94 0.59 -
P/RPS 5.54 6.01 7.14 6.38 5.00 2.60 1.64 125.63%
P/EPS 34.55 36.60 44.58 36.15 32.59 20.00 17.09 60.08%
EY 2.89 2.73 2.24 2.77 3.07 5.00 5.85 -37.58%
DY 0.70 0.00 0.27 0.00 0.52 0.00 0.00 -
P/NAPS 3.45 3.89 4.38 3.35 2.65 1.40 0.95 136.82%

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