[LATEXX] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -5.22%
YoY- -261.12%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 391,951 444,855 465,821 384,323 245,783 160,295 145,347 17.96%
PBT -71,285 53,539 75,745 65,885 23,209 4,958 4,134 -
Tax 6,804 -13,925 -18,278 -2,996 -8 4 8 207.49%
NP -64,481 39,614 57,467 62,889 23,201 4,962 4,142 -
-
NP to SH -63,826 39,614 57,467 62,889 23,201 4,959 4,142 -
-
Tax Rate - 26.01% 24.13% 4.55% 0.03% -0.08% -0.19% -
Total Cost 456,432 405,241 408,354 321,434 222,582 155,333 141,205 21.57%
-
Net Worth 199,479 274,109 244,937 194,941 130,336 107,439 45,977 27.68%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 14,403 16,032 3,896 - - - -
Div Payout % - 36.36% 27.90% 6.20% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 199,479 274,109 244,937 194,941 130,336 107,439 45,977 27.68%
NOSH 226,681 222,853 218,694 196,910 194,531 195,344 82,101 18.42%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -16.45% 8.90% 12.34% 16.36% 9.44% 3.10% 2.85% -
ROE -32.00% 14.45% 23.46% 32.26% 17.80% 4.62% 9.01% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 172.91 199.62 213.00 195.18 126.35 82.06 177.03 -0.39%
EPS -28.16 17.78 26.28 31.94 11.93 2.54 5.04 -
DPS 0.00 6.46 7.33 2.00 0.00 0.00 0.00 -
NAPS 0.88 1.23 1.12 0.99 0.67 0.55 0.56 7.81%
Adjusted Per Share Value based on latest NOSH - 226,681
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 164.04 186.18 194.95 160.85 102.86 67.09 60.83 17.96%
EPS -26.71 16.58 24.05 26.32 9.71 2.08 1.73 -
DPS 0.00 6.03 6.71 1.63 0.00 0.00 0.00 -
NAPS 0.8349 1.1472 1.0251 0.8159 0.5455 0.4497 0.1924 27.68%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.28 1.40 2.75 3.89 0.54 0.43 0.52 -
P/RPS 1.32 0.70 1.29 1.99 0.43 0.52 0.29 28.70%
P/EPS -8.10 7.88 10.47 12.18 4.53 16.94 10.31 -
EY -12.35 12.70 9.56 8.21 22.09 5.90 9.70 -
DY 0.00 4.62 2.67 0.51 0.00 0.00 0.00 -
P/NAPS 2.59 1.14 2.46 3.93 0.81 0.78 0.93 18.59%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 17/05/13 14/05/12 16/05/11 03/05/10 06/05/09 26/05/08 30/05/07 -
Price 2.29 1.38 2.40 3.85 0.94 0.40 0.83 -
P/RPS 1.32 0.69 1.13 1.97 0.74 0.49 0.47 18.76%
P/EPS -8.13 7.76 9.13 12.05 7.88 15.76 16.45 -
EY -12.30 12.88 10.95 8.30 12.69 6.35 6.08 -
DY 0.00 4.68 3.05 0.52 0.00 0.00 0.00 -
P/NAPS 2.60 1.12 2.14 3.89 1.40 0.73 1.48 9.83%

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