[LATEXX] QoQ TTM 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- 52.74%
YoY- 367.86%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 328,473 295,447 277,260 245,783 223,255 202,792 178,075 50.23%
PBT 51,782 41,552 33,477 23,209 15,198 9,568 5,256 357.65%
Tax -465 -8 -8 -8 -8 4 4 -
NP 51,317 41,544 33,469 23,201 15,190 9,572 5,260 354.68%
-
NP to SH 51,317 41,544 33,469 23,201 15,190 9,572 5,257 354.86%
-
Tax Rate 0.90% 0.02% 0.02% 0.03% 0.05% -0.04% -0.08% -
Total Cost 277,156 253,903 243,791 222,582 208,065 193,220 172,815 36.89%
-
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 3,896 1,947 1,947 - - - - -
Div Payout % 7.59% 4.69% 5.82% - - - - -
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 15.62% 14.06% 12.07% 9.44% 6.80% 4.72% 2.95% -
ROE 30.60% 27.00% 23.87% 17.80% 12.59% 8.32% 4.94% -
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 168.47 151.72 142.40 126.35 114.75 104.03 92.00 49.51%
EPS 26.32 21.33 17.19 11.93 7.81 4.91 2.72 352.21%
DPS 2.00 1.00 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 137.47 123.65 116.04 102.86 93.44 84.87 74.53 50.23%
EPS 21.48 17.39 14.01 9.71 6.36 4.01 2.20 354.92%
DPS 1.63 0.81 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 1.82 1.33 0.82 0.43 0.42 0.33 0.32 217.61%
P/EPS 11.66 9.47 6.81 4.53 6.15 6.92 10.68 6.01%
EY 8.57 10.56 14.69 22.09 16.27 14.44 9.37 -5.76%
DY 0.65 0.50 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 2.24 1.75 1.34 0.74 0.51 0.45 0.33 257.25%
P/EPS 14.32 12.42 11.11 7.88 7.56 9.57 11.05 18.80%
EY 6.98 8.05 9.00 12.69 13.23 10.45 9.05 -15.85%
DY 0.53 0.38 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