[LATEXX] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -5.35%
YoY- -28.11%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 416,316 467,892 520,709 300,782 204,526 135,161 141,249 19.72%
PBT 40,776 65,984 90,041 46,442 11,308 5,366 5,138 41.18%
Tax -8,986 -8,573 -10,186 -6 -6 -6 0 -
NP 31,789 57,410 79,854 46,436 11,301 5,360 5,138 35.45%
-
NP to SH 31,789 57,410 79,854 46,436 11,301 5,360 5,138 35.45%
-
Tax Rate 22.04% 12.99% 11.31% 0.01% 0.05% 0.11% 0.00% -
Total Cost 384,526 410,481 440,854 254,346 193,225 129,801 136,110 18.87%
-
Net Worth 285,212 280,813 222,821 153,791 114,961 78,368 45,292 35.85%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,456 7,610 13,882 2,595 - - - -
Div Payout % 14.02% 13.26% 17.39% 5.59% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 285,212 280,813 222,821 153,791 114,961 78,368 45,292 35.85%
NOSH 222,822 228,303 208,244 194,673 194,850 145,126 82,350 18.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.64% 12.27% 15.34% 15.44% 5.53% 3.97% 3.64% -
ROE 11.15% 20.44% 35.84% 30.19% 9.83% 6.84% 11.35% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 186.84 204.94 250.05 154.51 104.97 93.13 171.52 1.43%
EPS 14.27 25.15 38.35 23.85 5.80 3.69 6.24 14.76%
DPS 2.00 3.33 6.67 1.33 0.00 0.00 0.00 -
NAPS 1.28 1.23 1.07 0.79 0.59 0.54 0.55 15.10%
Adjusted Per Share Value based on latest NOSH - 246,228
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 174.24 195.82 217.93 125.88 85.60 56.57 59.12 19.71%
EPS 13.30 24.03 33.42 19.43 4.73 2.24 2.15 35.45%
DPS 1.87 3.18 5.81 1.09 0.00 0.00 0.00 -
NAPS 1.1937 1.1752 0.9325 0.6436 0.4811 0.328 0.1896 35.84%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.64 1.31 2.44 2.02 0.34 0.69 0.42 -
P/RPS 0.88 0.64 0.98 1.31 0.32 0.74 0.24 24.15%
P/EPS 11.50 5.21 6.36 8.47 5.86 18.68 6.73 9.33%
EY 8.70 19.20 15.72 11.81 17.06 5.35 14.86 -8.52%
DY 1.22 2.54 2.73 0.66 0.00 0.00 0.00 -
P/NAPS 1.28 1.07 2.28 2.56 0.58 1.28 0.76 9.06%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 21/11/11 10/11/10 02/11/09 17/11/08 14/11/07 10/11/06 -
Price 2.26 1.87 2.78 2.65 0.47 0.69 0.61 -
P/RPS 1.21 0.91 1.11 1.72 0.45 0.74 0.36 22.36%
P/EPS 15.84 7.44 7.25 11.11 8.10 18.68 9.78 8.36%
EY 6.31 13.45 13.79 9.00 12.34 5.35 10.23 -7.73%
DY 0.88 1.78 2.40 0.50 0.00 0.00 0.00 -
P/NAPS 1.77 1.52 2.60 3.35 0.80 1.28 1.11 8.07%

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