[LATEXX] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
03-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 25.62%
YoY- 126.57%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 106,791 129,878 134,483 126,171 102,886 80,839 74,427 27.13%
PBT 17,284 20,168 24,115 23,248 16,949 14,276 11,412 31.78%
Tax -6,825 -2,543 -2,564 -2,533 -459 -2 -2 22232.96%
NP 10,459 17,625 21,551 20,715 16,490 14,274 11,410 -5.62%
-
NP to SH 10,459 17,625 21,551 20,715 16,490 14,274 11,410 -5.62%
-
Tax Rate 39.49% 12.61% 10.63% 10.90% 2.71% 0.01% 0.02% -
Total Cost 96,332 112,253 112,932 105,456 86,396 66,565 63,017 32.59%
-
Net Worth 238,500 230,265 215,717 194,941 167,680 153,839 140,191 42.37%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 5,380 5,185 - 1,949 - 1,947 -
Div Payout % - 30.53% 24.06% - 11.82% - 17.06% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 238,500 230,265 215,717 194,941 167,680 153,839 140,191 42.37%
NOSH 218,807 215,201 207,420 196,910 194,977 194,733 194,709 8.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.79% 13.57% 16.03% 16.42% 16.03% 17.66% 15.33% -
ROE 4.39% 7.65% 9.99% 10.63% 9.83% 9.28% 8.14% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 48.81 60.35 64.84 64.08 52.77 41.51 38.22 17.65%
EPS 4.78 8.19 10.39 10.52 8.43 7.33 5.86 -12.66%
DPS 0.00 2.50 2.50 0.00 1.00 0.00 1.00 -
NAPS 1.09 1.07 1.04 0.99 0.86 0.79 0.72 31.74%
Adjusted Per Share Value based on latest NOSH - 196,910
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 44.69 54.36 56.28 52.80 43.06 33.83 31.15 27.12%
EPS 4.38 7.38 9.02 8.67 6.90 5.97 4.78 -5.64%
DPS 0.00 2.25 2.17 0.00 0.82 0.00 0.81 -
NAPS 0.9982 0.9637 0.9028 0.8159 0.7018 0.6438 0.5867 42.37%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.50 2.44 3.49 3.89 3.07 2.02 1.17 -
P/RPS 5.12 4.04 5.38 6.07 5.82 4.87 3.06 40.80%
P/EPS 52.30 29.79 33.59 36.98 36.30 27.56 19.97 89.66%
EY 1.91 3.36 2.98 2.70 2.75 3.63 5.01 -47.33%
DY 0.00 1.02 0.72 0.00 0.33 0.00 0.85 -
P/NAPS 2.29 2.28 3.36 3.93 3.57 2.56 1.62 25.87%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 10/11/10 06/08/10 03/05/10 05/02/10 02/11/09 31/07/09 -
Price 2.80 2.78 3.59 3.85 3.77 2.65 1.91 -
P/RPS 5.74 4.61 5.54 6.01 7.14 6.38 5.00 9.61%
P/EPS 58.58 33.94 34.55 36.60 44.58 36.15 32.59 47.67%
EY 1.71 2.95 2.89 2.73 2.24 2.77 3.07 -32.23%
DY 0.00 0.90 0.70 0.00 0.27 0.00 0.52 -
P/NAPS 2.57 2.60 3.45 3.89 4.38 3.35 2.65 -2.01%

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