[LATEXX] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -354.42%
YoY- -251.53%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 396,353 440,614 497,323 328,473 223,255 150,768 141,000 18.77%
PBT -66,015 60,003 84,815 51,781 15,199 4,867 3,926 -
Tax 4,700 -19,970 -14,465 -464 -8 -10 9 183.50%
NP -61,315 40,033 70,350 51,317 15,191 4,857 3,935 -
-
NP to SH -60,660 40,033 70,350 51,317 15,191 4,854 3,935 -
-
Tax Rate - 33.28% 17.05% 0.90% 0.05% 0.21% -0.23% -
Total Cost 457,668 400,581 426,973 277,156 208,064 145,911 137,065 22.23%
-
Net Worth 200,948 264,354 229,860 167,693 120,725 78,530 45,277 28.16%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,312 11,107 10,544 3,899 - - - -
Div Payout % 0.00% 27.75% 14.99% 7.60% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 200,948 264,354 229,860 167,693 120,725 78,530 45,277 28.16%
NOSH 220,822 222,146 210,881 194,992 194,718 145,426 82,322 17.85%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -15.47% 9.09% 14.15% 15.62% 6.80% 3.22% 2.79% -
ROE -30.19% 15.14% 30.61% 30.60% 12.58% 6.18% 8.69% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 179.49 198.34 235.83 168.45 114.66 103.67 171.28 0.78%
EPS -27.47 18.04 33.36 26.32 7.80 3.34 4.78 -
DPS 1.50 5.00 5.00 2.00 0.00 0.00 0.00 -
NAPS 0.91 1.19 1.09 0.86 0.62 0.54 0.55 8.74%
Adjusted Per Share Value based on latest NOSH - 221,499
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 165.88 184.40 208.14 137.47 93.44 63.10 59.01 18.77%
EPS -25.39 16.75 29.44 21.48 6.36 2.03 1.65 -
DPS 1.39 4.65 4.41 1.63 0.00 0.00 0.00 -
NAPS 0.841 1.1064 0.962 0.7018 0.5053 0.3287 0.1895 28.16%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.10 1.91 2.50 3.07 0.48 0.69 0.61 -
P/RPS 1.17 0.96 1.06 1.82 0.42 0.67 0.36 21.68%
P/EPS -7.64 10.60 7.49 11.67 6.15 20.67 12.76 -
EY -13.08 9.44 13.34 8.57 16.25 4.84 7.84 -
DY 0.71 2.62 2.00 0.65 0.00 0.00 0.00 -
P/NAPS 2.31 1.61 2.29 3.57 0.77 1.28 1.11 12.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 21/02/11 05/02/10 16/02/09 25/02/08 28/02/07 -
Price 2.28 1.68 2.80 3.77 0.59 0.46 0.58 -
P/RPS 1.27 0.85 1.19 2.24 0.51 0.44 0.34 24.53%
P/EPS -8.30 9.32 8.39 14.33 7.56 13.78 12.13 -
EY -12.05 10.73 11.91 6.98 13.22 7.26 8.24 -
DY 0.66 2.98 1.79 0.53 0.00 0.00 0.00 -
P/NAPS 2.51 1.41 2.57 4.38 0.95 0.85 1.05 15.61%

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