[LATEXX] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
06-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 16.13%
YoY- 118.2%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 465,821 497,245 493,418 444,379 384,323 328,473 295,447 35.50%
PBT 75,745 84,053 84,480 78,588 65,885 51,782 41,552 49.27%
Tax -18,278 -18,599 -8,099 -5,558 -2,996 -465 -8 17329.00%
NP 57,467 65,454 76,381 73,030 62,889 51,317 41,544 24.17%
-
NP to SH 57,467 65,454 76,381 73,030 62,889 51,317 41,544 24.17%
-
Tax Rate 24.13% 22.13% 9.59% 7.07% 4.55% 0.90% 0.02% -
Total Cost 408,354 431,791 417,037 371,349 321,434 277,156 253,903 37.31%
-
Net Worth 244,937 238,500 230,265 215,717 194,941 167,680 153,839 36.38%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 16,032 10,565 12,515 7,135 3,896 3,896 1,947 308.29%
Div Payout % 27.90% 16.14% 16.39% 9.77% 6.20% 7.59% 4.69% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 244,937 238,500 230,265 215,717 194,941 167,680 153,839 36.38%
NOSH 218,694 218,807 215,201 207,420 196,910 194,977 194,733 8.05%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.34% 13.16% 15.48% 16.43% 16.36% 15.62% 14.06% -
ROE 23.46% 27.44% 33.17% 33.85% 32.26% 30.60% 27.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 213.00 227.25 229.28 214.24 195.18 168.47 151.72 25.40%
EPS 26.28 29.91 35.49 35.21 31.94 26.32 21.33 14.94%
DPS 7.33 4.83 5.82 3.44 2.00 2.00 1.00 277.80%
NAPS 1.12 1.09 1.07 1.04 0.99 0.86 0.79 26.22%
Adjusted Per Share Value based on latest NOSH - 207,420
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 194.95 208.11 206.50 185.98 160.85 137.47 123.65 35.50%
EPS 24.05 27.39 31.97 30.56 26.32 21.48 17.39 24.15%
DPS 6.71 4.42 5.24 2.99 1.63 1.63 0.81 309.93%
NAPS 1.0251 0.9982 0.9637 0.9028 0.8159 0.7018 0.6438 36.39%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.75 2.50 2.44 3.49 3.89 3.07 2.02 -
P/RPS 1.29 1.10 1.06 1.63 1.99 1.82 1.33 -2.01%
P/EPS 10.47 8.36 6.87 9.91 12.18 11.66 9.47 6.92%
EY 9.56 11.97 14.55 10.09 8.21 8.57 10.56 -6.42%
DY 2.67 1.93 2.38 0.99 0.51 0.65 0.50 205.82%
P/NAPS 2.46 2.29 2.28 3.36 3.93 3.57 2.56 -2.62%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 21/02/11 10/11/10 06/08/10 03/05/10 05/02/10 02/11/09 -
Price 2.40 2.80 2.78 3.59 3.85 3.77 2.65 -
P/RPS 1.13 1.23 1.21 1.68 1.97 2.24 1.75 -25.31%
P/EPS 9.13 9.36 7.83 10.20 12.05 14.32 12.42 -18.56%
EY 10.95 10.68 12.77 9.81 8.30 6.98 8.05 22.78%
DY 3.05 1.72 2.09 0.96 0.52 0.53 0.38 301.38%
P/NAPS 2.14 2.57 2.60 3.45 3.89 4.38 3.35 -25.84%

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