[LATEXX] YoY 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 444,855 465,821 384,323 245,783 160,295 145,347 134,158 22.09%
PBT 53,539 75,745 65,885 23,209 4,958 4,134 4,820 49.31%
Tax -13,925 -18,278 -2,996 -8 4 8 10 -
NP 39,614 57,467 62,889 23,201 4,962 4,142 4,830 41.96%
-
NP to SH 39,614 57,467 62,889 23,201 4,959 4,142 4,830 41.96%
-
Tax Rate 26.01% 24.13% 4.55% 0.03% -0.08% -0.19% -0.21% -
Total Cost 405,241 408,354 321,434 222,582 155,333 141,205 129,328 20.94%
-
Net Worth 274,109 244,937 194,941 130,336 107,439 45,977 42,123 36.59%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 14,403 16,032 3,896 - - - - -
Div Payout % 36.36% 27.90% 6.20% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 274,109 244,937 194,941 130,336 107,439 45,977 42,123 36.59%
NOSH 222,853 218,694 196,910 194,531 195,344 82,101 82,595 17.97%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.90% 12.34% 16.36% 9.44% 3.10% 2.85% 3.60% -
ROE 14.45% 23.46% 32.26% 17.80% 4.62% 9.01% 11.47% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 199.62 213.00 195.18 126.35 82.06 177.03 162.43 3.49%
EPS 17.78 26.28 31.94 11.93 2.54 5.04 5.85 20.33%
DPS 6.46 7.33 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.12 0.99 0.67 0.55 0.56 0.51 15.78%
Adjusted Per Share Value based on latest NOSH - 194,531
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 186.18 194.95 160.85 102.86 67.09 60.83 56.15 22.09%
EPS 16.58 24.05 26.32 9.71 2.08 1.73 2.02 41.98%
DPS 6.03 6.71 1.63 0.00 0.00 0.00 0.00 -
NAPS 1.1472 1.0251 0.8159 0.5455 0.4497 0.1924 0.1763 36.59%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.40 2.75 3.89 0.54 0.43 0.52 0.48 -
P/RPS 0.70 1.29 1.99 0.43 0.52 0.29 0.30 15.15%
P/EPS 7.88 10.47 12.18 4.53 16.94 10.31 8.21 -0.68%
EY 12.70 9.56 8.21 22.09 5.90 9.70 12.18 0.69%
DY 4.62 2.67 0.51 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 2.46 3.93 0.81 0.78 0.93 0.94 3.26%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 14/05/12 16/05/11 03/05/10 06/05/09 26/05/08 30/05/07 30/05/06 -
Price 1.38 2.40 3.85 0.94 0.40 0.83 0.41 -
P/RPS 0.69 1.13 1.97 0.74 0.49 0.47 0.25 18.41%
P/EPS 7.76 9.13 12.05 7.88 15.76 16.45 7.01 1.70%
EY 12.88 10.95 8.30 12.69 6.35 6.08 14.26 -1.68%
DY 4.68 3.05 0.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 2.14 3.89 1.40 0.73 1.48 0.80 5.76%

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