[LATEXX] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
10-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.59%
YoY- 83.86%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 401,931 457,633 493,418 295,447 202,792 136,444 136,339 19.72%
PBT 37,963 66,011 84,480 41,552 9,568 4,097 4,868 40.77%
Tax -13,195 -17,389 -8,099 -8 4 4 10 -
NP 24,768 48,622 76,381 41,544 9,572 4,101 4,878 31.06%
-
NP to SH 24,768 48,622 76,381 41,544 9,572 4,098 4,878 31.06%
-
Tax Rate 34.76% 26.34% 9.59% 0.02% -0.04% -0.10% -0.21% -
Total Cost 377,163 409,011 417,037 253,903 193,220 132,343 131,461 19.18%
-
Net Worth 284,810 246,228 230,265 153,839 115,012 78,383 45,254 35.84%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 8,854 5,467 12,515 1,947 - - - -
Div Payout % 35.75% 11.24% 16.39% 4.69% - - - -
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 284,810 246,228 230,265 153,839 115,012 78,383 45,254 35.84%
NOSH 222,508 246,228 215,201 194,733 194,937 145,153 82,281 18.01%
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 6.16% 10.62% 15.48% 14.06% 4.72% 3.01% 3.58% -
ROE 8.70% 19.75% 33.17% 27.00% 8.32% 5.23% 10.78% -
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 180.64 185.86 229.28 151.72 104.03 94.00 165.70 1.44%
EPS 11.13 19.75 35.49 21.33 4.91 2.82 5.93 11.05%
DPS 4.00 2.22 5.82 1.00 0.00 0.00 0.00 -
NAPS 1.28 1.00 1.07 0.79 0.59 0.54 0.55 15.10%
Adjusted Per Share Value based on latest NOSH - 215,201
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 168.21 191.53 206.50 123.65 84.87 57.10 57.06 19.72%
EPS 10.37 20.35 31.97 17.39 4.01 1.72 2.04 31.09%
DPS 3.71 2.29 5.24 0.81 0.00 0.00 0.00 -
NAPS 1.192 1.0305 0.9637 0.6438 0.4813 0.328 0.1894 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 0.91 0.70 1.06 1.33 0.33 0.73 0.25 24.00%
P/EPS 14.73 6.63 6.87 9.47 6.92 24.44 7.08 12.97%
EY 6.79 15.07 14.55 10.56 14.44 4.09 14.12 -11.47%
DY 2.44 1.69 2.38 0.50 0.00 0.00 0.00 -
P/NAPS 1.28 1.31 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 1.25 1.01 1.21 1.75 0.45 0.73 0.37 22.47%
P/EPS 20.30 9.47 7.83 12.42 9.57 24.44 10.29 11.97%
EY 4.93 10.56 12.77 8.05 10.45 4.09 9.72 -10.68%
DY 1.77 1.19 2.09 0.38 0.00 0.00 0.00 -
P/NAPS 1.77 1.87 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