[LATEXX] YoY Cumulative 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- 41.97%
YoY- -28.11%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 312,237 350,919 390,532 225,587 153,395 101,371 105,937 19.72%
PBT 30,582 49,488 67,531 34,832 8,481 4,025 3,854 41.18%
Tax -6,740 -6,430 -7,640 -5 -5 -5 0 -
NP 23,842 43,058 59,891 34,827 8,476 4,020 3,854 35.45%
-
NP to SH 23,842 43,058 59,891 34,827 8,476 4,020 3,854 35.45%
-
Tax Rate 22.04% 12.99% 11.31% 0.01% 0.06% 0.12% 0.00% -
Total Cost 288,395 307,861 330,641 190,760 144,919 97,351 102,083 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 3,342 5,707 10,412 1,946 - - - -
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 8.36% 15.33% 26.88% 22.65% 7.37% 5.13% 8.51% -
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 140.13 153.71 187.54 115.88 78.72 69.85 128.64 1.43%
EPS 10.70 18.86 28.76 17.89 4.35 2.77 4.68 14.76%
DPS 1.50 2.50 5.00 1.00 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 130.68 146.87 163.44 94.41 64.20 42.43 44.34 19.71%
EPS 9.98 18.02 25.07 14.58 3.55 1.68 1.61 35.49%
DPS 1.40 2.39 4.36 0.81 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 1.17 0.85 1.30 1.74 0.43 0.99 0.33 23.46%
P/EPS 15.33 6.95 8.48 11.29 7.82 24.91 8.97 9.33%
EY 6.52 14.40 11.79 8.86 12.79 4.01 11.14 -8.53%
DY 0.91 1.91 2.05 0.50 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 1.61 1.22 1.48 2.29 0.60 0.99 0.47 22.75%
P/EPS 21.12 9.92 9.67 14.81 10.80 24.91 13.03 8.37%
EY 4.73 10.09 10.35 6.75 9.26 4.01 7.67 -7.73%
DY 0.66 1.34 1.80 0.38 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