[LATEXX] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 36.12%
YoY- 707.69%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 102,886 80,839 74,427 70,321 69,860 62,652 42,950 78.74%
PBT 16,949 14,276 11,412 9,145 6,719 6,201 1,144 500.26%
Tax -459 -2 -2 -2 -2 -2 -2 3611.54%
NP 16,490 14,274 11,410 9,143 6,717 6,199 1,142 490.09%
-
NP to SH 16,490 14,274 11,410 9,143 6,717 6,199 1,142 490.09%
-
Tax Rate 2.71% 0.01% 0.02% 0.02% 0.03% 0.03% 0.17% -
Total Cost 86,396 66,565 63,017 61,178 63,143 56,453 41,808 62.02%
-
Net Worth 167,680 153,839 140,191 130,336 120,627 115,012 106,457 35.26%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,949 - 1,947 - - - - -
Div Payout % 11.82% - 17.06% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 167,680 153,839 140,191 130,336 120,627 115,012 106,457 35.26%
NOSH 194,977 194,733 194,709 194,531 194,560 194,937 193,559 0.48%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 16.03% 17.66% 15.33% 13.00% 9.61% 9.89% 2.66% -
ROE 9.83% 9.28% 8.14% 7.01% 5.57% 5.39% 1.07% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.77 41.51 38.22 36.15 35.91 32.14 22.19 77.88%
EPS 8.43 7.33 5.86 4.70 3.45 3.18 0.59 485.97%
DPS 1.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.79 0.72 0.67 0.62 0.59 0.55 34.60%
Adjusted Per Share Value based on latest NOSH - 194,531
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 43.06 33.83 31.15 29.43 29.24 26.22 17.98 78.71%
EPS 6.90 5.97 4.78 3.83 2.81 2.59 0.48 488.34%
DPS 0.82 0.00 0.81 0.00 0.00 0.00 0.00 -
NAPS 0.7018 0.6438 0.5867 0.5455 0.5048 0.4813 0.4455 35.27%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.07 2.02 1.17 0.54 0.48 0.34 0.29 -
P/RPS 5.82 4.87 3.06 1.49 1.34 1.06 1.31 169.51%
P/EPS 36.30 27.56 19.97 11.49 13.90 10.69 49.15 -18.24%
EY 2.75 3.63 5.01 8.70 7.19 9.35 2.03 22.36%
DY 0.33 0.00 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 2.56 1.62 0.81 0.77 0.58 0.53 255.42%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/02/10 02/11/09 31/07/09 06/05/09 16/02/09 17/11/08 28/08/08 -
Price 3.77 2.65 1.91 0.94 0.59 0.47 0.30 -
P/RPS 7.14 6.38 5.00 2.60 1.64 1.46 1.35 202.63%
P/EPS 44.58 36.15 32.59 20.00 17.09 14.78 50.85 -8.37%
EY 2.24 2.77 3.07 5.00 5.85 6.77 1.97 8.91%
DY 0.27 0.00 0.52 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 3.35 2.65 1.40 0.95 0.80 0.55 297.28%

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