[LATEXX] QoQ Annualized 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- -290.82%
YoY- -251.53%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 378,344 396,353 416,316 398,118 395,952 440,614 467,892 -13.19%
PBT 25,356 -66,015 40,776 45,058 46,436 60,003 65,984 -47.11%
Tax -4,592 4,700 -8,986 -10,324 -13,008 -19,970 -8,573 -34.02%
NP 20,764 -61,315 31,789 34,734 33,428 40,033 57,410 -49.20%
-
NP to SH 20,764 -60,660 31,789 34,734 33,428 40,033 57,410 -49.20%
-
Tax Rate 18.11% - 22.04% 22.91% 28.01% 33.28% 12.99% -
Total Cost 357,580 457,668 384,526 363,384 362,524 400,581 410,481 -8.78%
-
Net Worth 199,479 200,948 285,212 283,133 274,109 264,354 280,813 -20.36%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 3,312 4,456 6,688 13,371 11,107 7,610 -
Div Payout % - 0.00% 14.02% 19.26% 40.00% 27.75% 13.26% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 199,479 200,948 285,212 283,133 274,109 264,354 280,813 -20.36%
NOSH 226,681 220,822 222,822 222,939 222,853 222,146 228,303 -0.47%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.49% -15.47% 7.64% 8.72% 8.44% 9.09% 12.27% -
ROE 10.41% -30.19% 11.15% 12.27% 12.20% 15.14% 20.44% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 166.91 179.49 186.84 178.58 177.67 198.34 204.94 -12.77%
EPS 9.16 -27.47 14.27 15.58 15.00 18.04 25.15 -48.96%
DPS 0.00 1.50 2.00 3.00 6.00 5.00 3.33 -
NAPS 0.88 0.91 1.28 1.27 1.23 1.19 1.23 -19.99%
Adjusted Per Share Value based on latest NOSH - 221,499
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 158.34 165.88 174.24 166.62 165.71 184.40 195.82 -13.19%
EPS 8.69 -25.39 13.30 14.54 13.99 16.75 24.03 -49.20%
DPS 0.00 1.39 1.87 2.80 5.60 4.65 3.18 -
NAPS 0.8349 0.841 1.1937 1.185 1.1472 1.1064 1.1752 -20.36%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.28 2.10 1.64 1.46 1.40 1.91 1.31 -
P/RPS 1.37 1.17 0.88 0.82 0.79 0.96 0.64 66.01%
P/EPS 24.89 -7.64 11.50 9.37 9.33 10.60 5.21 183.38%
EY 4.02 -13.08 8.70 10.67 10.71 9.44 19.20 -64.70%
DY 0.00 0.71 1.22 2.05 4.29 2.62 2.54 -
P/NAPS 2.59 2.31 1.28 1.15 1.14 1.61 1.07 80.18%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 17/05/13 28/02/13 23/11/12 27/08/12 14/05/12 24/02/12 21/11/11 -
Price 2.29 2.28 2.26 1.73 1.38 1.68 1.87 -
P/RPS 1.37 1.27 1.21 0.97 0.78 0.85 0.91 31.32%
P/EPS 25.00 -8.30 15.84 11.10 9.20 9.32 7.44 124.17%
EY 4.00 -12.05 6.31 9.01 10.87 10.73 13.45 -55.41%
DY 0.00 0.66 0.88 1.73 4.35 2.98 1.78 -
P/NAPS 2.60 2.51 1.77 1.36 1.12 1.41 1.52 42.98%

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