[LATEXX] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 23.52%
YoY- 237.83%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 493,418 444,379 384,323 328,473 295,447 277,260 245,783 59.07%
PBT 84,480 78,588 65,885 51,782 41,552 33,477 23,209 136.44%
Tax -8,099 -5,558 -2,996 -465 -8 -8 -8 9939.98%
NP 76,381 73,030 62,889 51,317 41,544 33,469 23,201 121.14%
-
NP to SH 76,381 73,030 62,889 51,317 41,544 33,469 23,201 121.14%
-
Tax Rate 9.59% 7.07% 4.55% 0.90% 0.02% 0.02% 0.03% -
Total Cost 417,037 371,349 321,434 277,156 253,903 243,791 222,582 51.92%
-
Net Worth 230,265 215,717 194,941 167,680 153,839 140,191 130,336 46.09%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 12,515 7,135 3,896 3,896 1,947 1,947 - -
Div Payout % 16.39% 9.77% 6.20% 7.59% 4.69% 5.82% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 230,265 215,717 194,941 167,680 153,839 140,191 130,336 46.09%
NOSH 215,201 207,420 196,910 194,977 194,733 194,709 194,531 6.95%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.48% 16.43% 16.36% 15.62% 14.06% 12.07% 9.44% -
ROE 33.17% 33.85% 32.26% 30.60% 27.00% 23.87% 17.80% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 229.28 214.24 195.18 168.47 151.72 142.40 126.35 48.72%
EPS 35.49 35.21 31.94 26.32 21.33 17.19 11.93 106.70%
DPS 5.82 3.44 2.00 2.00 1.00 1.00 0.00 -
NAPS 1.07 1.04 0.99 0.86 0.79 0.72 0.67 36.58%
Adjusted Per Share Value based on latest NOSH - 194,977
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 206.50 185.98 160.85 137.47 123.65 116.04 102.86 59.07%
EPS 31.97 30.56 26.32 21.48 17.39 14.01 9.71 121.15%
DPS 5.24 2.99 1.63 1.63 0.81 0.81 0.00 -
NAPS 0.9637 0.9028 0.8159 0.7018 0.6438 0.5867 0.5455 46.08%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.44 3.49 3.89 3.07 2.02 1.17 0.54 -
P/RPS 1.06 1.63 1.99 1.82 1.33 0.82 0.43 82.38%
P/EPS 6.87 9.91 12.18 11.66 9.47 6.81 4.53 31.96%
EY 14.55 10.09 8.21 8.57 10.56 14.69 22.09 -24.27%
DY 2.38 0.99 0.51 0.65 0.50 0.85 0.00 -
P/NAPS 2.28 3.36 3.93 3.57 2.56 1.62 0.81 99.23%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 10/11/10 06/08/10 03/05/10 05/02/10 02/11/09 31/07/09 06/05/09 -
Price 2.78 3.59 3.85 3.77 2.65 1.91 0.94 -
P/RPS 1.21 1.68 1.97 2.24 1.75 1.34 0.74 38.75%
P/EPS 7.83 10.20 12.05 14.32 12.42 11.11 7.88 -0.42%
EY 12.77 9.81 8.30 6.98 8.05 9.00 12.69 0.41%
DY 2.09 0.96 0.52 0.53 0.38 0.52 0.00 -
P/NAPS 2.60 3.45 3.89 4.38 3.35 2.65 1.40 51.03%

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