[LATEXX] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
16-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 58.69%
YoY- 196.91%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 295,447 277,260 245,783 223,255 202,792 178,075 160,295 50.27%
PBT 41,552 33,477 23,209 15,198 9,568 5,256 4,958 312.06%
Tax -8 -8 -8 -8 4 4 4 -
NP 41,544 33,469 23,201 15,190 9,572 5,260 4,962 311.78%
-
NP to SH 41,544 33,469 23,201 15,190 9,572 5,257 4,959 311.95%
-
Tax Rate 0.02% 0.02% 0.03% 0.05% -0.04% -0.08% -0.08% -
Total Cost 253,903 243,791 222,582 208,065 193,220 172,815 155,333 38.72%
-
Net Worth 153,839 140,191 130,336 120,627 115,012 106,457 107,439 27.01%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,947 1,947 - - - - - -
Div Payout % 4.69% 5.82% - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 153,839 140,191 130,336 120,627 115,012 106,457 107,439 27.01%
NOSH 194,733 194,709 194,531 194,560 194,937 193,559 195,344 -0.20%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.06% 12.07% 9.44% 6.80% 4.72% 2.95% 3.10% -
ROE 27.00% 23.87% 17.80% 12.59% 8.32% 4.94% 4.62% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 151.72 142.40 126.35 114.75 104.03 92.00 82.06 50.58%
EPS 21.33 17.19 11.93 7.81 4.91 2.72 2.54 312.61%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.72 0.67 0.62 0.59 0.55 0.55 27.27%
Adjusted Per Share Value based on latest NOSH - 194,560
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 123.65 116.04 102.86 93.44 84.87 74.53 67.09 50.26%
EPS 17.39 14.01 9.71 6.36 4.01 2.20 2.08 311.39%
DPS 0.81 0.81 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6438 0.5867 0.5455 0.5048 0.4813 0.4455 0.4497 26.99%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.02 1.17 0.54 0.48 0.34 0.29 0.43 -
P/RPS 1.33 0.82 0.43 0.42 0.33 0.32 0.52 86.91%
P/EPS 9.47 6.81 4.53 6.15 6.92 10.68 16.94 -32.11%
EY 10.56 14.69 22.09 16.27 14.44 9.37 5.90 47.36%
DY 0.50 0.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 1.62 0.81 0.77 0.58 0.53 0.78 120.69%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 02/11/09 31/07/09 06/05/09 16/02/09 17/11/08 28/08/08 26/05/08 -
Price 2.65 1.91 0.94 0.59 0.47 0.30 0.40 -
P/RPS 1.75 1.34 0.74 0.51 0.45 0.33 0.49 133.46%
P/EPS 12.42 11.11 7.88 7.56 9.57 11.05 15.76 -14.66%
EY 8.05 9.00 12.69 13.23 10.45 9.05 6.35 17.11%
DY 0.38 0.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 2.65 1.40 0.95 0.80 0.55 0.73 175.89%

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