[LATEXX] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Annualized Quarter Result
Revenue	440,614	467,892	458,214	378,988	497,323	520,709	521,308	-10.57%
YoY %	-5.83%	2.11%	20.90%	-23.79%	-4.49%	-0.11%	-	-
Horiz. %	84.52%	89.75%	87.90%	72.70%	95.40%	99.89%	100.00%	-
PBT	60,003	65,984	70,718	59,760	84,815	90,041	94,726	-26.18%
YoY %	-9.06%	-6.69%	18.34%	-29.54%	-5.80%	-4.95%	-	-
Horiz. %	63.34%	69.66%	74.66%	63.09%	89.54%	95.05%	100.00%	-
Tax	-19,970	-8,573	-10,060	-8,848	-14,465	-10,186	-10,194	56.37%
YoY %	-132.94%	14.78%	-13.70%	38.83%	-42.01%	0.08%	-	-
Horiz. %	195.90%	84.10%	98.69%	86.80%	141.90%	99.92%	100.00%	-
NP	40,033	57,410	60,658	50,912	70,350	79,854	84,532	-39.15%
YoY %	-30.27%	-5.35%	19.14%	-27.63%	-11.90%	-5.53%	-	-
Horiz. %	47.36%	67.92%	71.76%	60.23%	83.22%	94.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,033	57,410	60,658	50,912	70,350	79,854	84,532	-39.15%
YoY %	-30.27%	-5.35%	19.14%	-27.63%	-11.90%	-5.53%	-	-
Horiz. %	47.36%	67.92%	71.76%	60.23%	83.22%	94.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.28%	12.99%	14.23%	14.81%	17.05%	11.31%	10.76%	-
YoY %	156.20%	-8.71%	-3.92%	-13.14%	50.75%	5.11%	-	-
Horiz. %	309.29%	120.72%	132.25%	137.64%	158.46%	105.11%	100.00%	-
Total Cost	400,581	410,481	397,556	328,076	426,973	440,854	436,776	-5.58%
YoY %	-2.41%	3.25%	21.18%	-23.16%	-3.15%	0.93%	-	-
Horiz. %	91.71%	93.98%	91.02%	75.11%	97.76%	100.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	264,354	280,813	265,655	244,937	229,860	222,821	213,071	15.41%
YoY %	-5.86%	5.71%	8.46%	6.56%	3.16%	4.58%	-	-
Horiz. %	124.07%	131.79%	124.68%	114.96%	107.88%	104.58%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	11,107	7,610	11,068	-	10,544	13,882	10,243	5.53%
YoY %	45.95%	-31.24%	0.00%	-	-24.05%	35.53%	-	-
Horiz. %	108.44%	74.29%	108.05%	-	102.94%	135.53%	100.00%	-
Div Payout %	27.75%	13.26%	18.25%	-	14.99%	17.39%	12.12%	-
YoY %	109.28%	-27.34%	0.00%	-	-13.80%	43.48%	-	-
Horiz. %	228.96%	109.41%	150.58%	-	123.68%	143.48%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	264,354	280,813	265,655	244,937	229,860	222,821	213,071	15.41%
YoY %	-5.86%	5.71%	8.46%	6.56%	3.16%	4.58%	-	-
Horiz. %	124.07%	131.79%	124.68%	114.96%	107.88%	104.58%	100.00%	-
NOSH	222,146	228,303	221,379	218,694	210,881	208,244	204,876	5.52%
YoY %	-2.70%	3.13%	1.23%	3.70%	1.27%	1.64%	-	-
Horiz. %	108.43%	111.43%	108.06%	106.74%	102.93%	101.64%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	9.09%	12.27%	13.24%	13.43%	14.15%	15.34%	16.22%	-
YoY %	-25.92%	-7.33%	-1.41%	-5.09%	-7.76%	-5.43%	-	-
Horiz. %	56.04%	75.65%	81.63%	82.80%	87.24%	94.57%	100.00%	-
ROE	15.14%	20.44%	22.83%	20.79%	30.61%	35.84%	39.67%	-
YoY %	-25.93%	-10.47%	9.81%	-32.08%	-14.59%	-9.65%	-	-
Horiz. %	38.16%	51.53%	57.55%	52.41%	77.16%	90.35%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	198.34	204.94	206.98	173.30	235.83	250.05	254.45	-15.26%
YoY %	-3.22%	-0.99%	19.43%	-26.51%	-5.69%	-1.73%	-	-
Horiz. %	77.95%	80.54%	81.34%	68.11%	92.68%	98.27%	100.00%	-
EPS	18.04	25.15	27.40	23.28	33.36	38.35	41.26	-42.30%
YoY %	-28.27%	-8.21%	17.70%	-30.22%	-13.01%	-7.05%	-	-
Horiz. %	43.72%	60.95%	66.41%	56.42%	80.85%	92.95%	100.00%	-
DPS	5.00	3.33	5.00	0.00	5.00	6.67	5.00	0.00%
YoY %	50.15%	-33.40%	0.00%	0.00%	-25.04%	33.40%	-	-
Horiz. %	100.00%	66.60%	100.00%	0.00%	100.00%	133.40%	100.00%	-
NAPS	1.19	1.23	1.20	1.12	1.09	1.07	1.04	9.37%
YoY %	-3.25%	2.50%	7.14%	2.75%	1.87%	2.88%	-	-
Horiz. %	114.42%	118.27%	115.38%	107.69%	104.81%	102.88%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 218,694
RPS	184.40	195.82	191.77	158.61	208.14	217.93	218.18	-10.58%
YoY %	-5.83%	2.11%	20.91%	-23.80%	-4.49%	-0.11%	-	-
Horiz. %	84.52%	89.75%	87.90%	72.70%	95.40%	99.89%	100.00%	-
EPS	16.75	24.03	25.39	21.31	29.44	33.42	35.38	-39.17%
YoY %	-30.30%	-5.36%	19.15%	-27.62%	-11.91%	-5.54%	-	-
Horiz. %	47.34%	67.92%	71.76%	60.23%	83.21%	94.46%	100.00%	-
DPS	4.65	3.18	4.63	0.00	4.41	5.81	4.29	5.50%
YoY %	46.23%	-31.32%	0.00%	0.00%	-24.10%	35.43%	-	-
Horiz. %	108.39%	74.13%	107.93%	0.00%	102.80%	135.43%	100.00%	-
NAPS	1.1064	1.1752	1.1118	1.0251	0.962	0.9325	0.8917	15.42%
YoY %	-5.85%	5.70%	8.46%	6.56%	3.16%	4.58%	-	-
Horiz. %	124.08%	131.79%	124.68%	114.96%	107.88%	104.58%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	1.91	1.31	2.20	2.75	2.50	2.44	3.49	-
P/RPS	0.96	0.64	1.06	1.59	1.06	0.98	1.37	-21.05%
YoY %	50.00%	-39.62%	-33.33%	50.00%	8.16%	-28.47%	-	-
Horiz. %	70.07%	46.72%	77.37%	116.06%	77.37%	71.53%	100.00%	-
P/EPS	10.60	5.21	8.03	11.81	7.49	6.36	8.46	16.17%
YoY %	103.45%	-35.12%	-32.01%	57.68%	17.77%	-24.82%	-	-
Horiz. %	125.30%	61.58%	94.92%	139.60%	88.53%	75.18%	100.00%	-
EY	9.44	19.20	12.45	8.47	13.34	15.72	11.82	-13.88%
YoY %	-50.83%	54.22%	46.99%	-36.51%	-15.14%	32.99%	-	-
Horiz. %	79.86%	162.44%	105.33%	71.66%	112.86%	132.99%	100.00%	-
DY	2.62	2.54	2.27	0.00	2.00	2.73	1.43	49.56%
YoY %	3.15%	11.89%	0.00%	0.00%	-26.74%	90.91%	-	-
Horiz. %	183.22%	177.62%	158.74%	0.00%	139.86%	190.91%	100.00%	-
P/NAPS	1.61	1.07	1.83	2.46	2.29	2.28	3.36	-38.68%
YoY %	50.47%	-41.53%	-25.61%	7.42%	0.44%	-32.14%	-	-
Horiz. %	47.92%	31.85%	54.46%	73.21%	68.15%	67.86%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	24/02/12	21/11/11	12/08/11	16/05/11	21/02/11	10/11/10	06/08/10	-
Price	1.68	1.87	1.71	2.40	2.80	2.78	3.59	-
P/RPS	0.85	0.91	0.83	1.38	1.19	1.11	1.41	-28.57%
YoY %	-6.59%	9.64%	-39.86%	15.97%	7.21%	-21.28%	-	-
Horiz. %	60.28%	64.54%	58.87%	97.87%	84.40%	78.72%	100.00%	-
P/EPS	9.32	7.44	6.24	10.31	8.39	7.25	8.70	4.68%
YoY %	25.27%	19.23%	-39.48%	22.88%	15.72%	-16.67%	-	-
Horiz. %	107.13%	85.52%	71.72%	118.51%	96.44%	83.33%	100.00%	-
EY	10.73	13.45	16.02	9.70	11.91	13.79	11.49	-4.44%
YoY %	-20.22%	-16.04%	65.15%	-18.56%	-13.63%	20.02%	-	-
Horiz. %	93.39%	117.06%	139.43%	84.42%	103.66%	120.02%	100.00%	-
DY	2.98	1.78	2.92	0.00	1.79	2.40	1.39	66.03%
YoY %	67.42%	-39.04%	0.00%	0.00%	-25.42%	72.66%	-	-
Horiz. %	214.39%	128.06%	210.07%	0.00%	128.78%	172.66%	100.00%	-
P/NAPS	1.41	1.52	1.43	2.14	2.57	2.60	3.45	-44.83%
YoY %	-7.24%	6.29%	-33.18%	-16.73%	-1.15%	-24.64%	-	-
Horiz. %	40.87%	44.06%	41.45%	62.03%	74.49%	75.36%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

HLIND

HONG LEONG INDUSTRIES BHD

955

DNEX

DAGANG NEXCHANGE BERHAD

758

SALCON

SALCON BHD

754

JCY

JCY INTERNATIONAL BERHAD

731

MAYBANK

MALAYAN BANKING BHD

662

YTLPOWR

YTL POWER INTERNATIONAL BHD

632

WCT

WCT HOLDINGS BERHAD

593

TOPGLOV

TOP GLOVE CORPORATION BHD

547

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.77

+0.49

135,084,500

MUIIND

0.09

+0.015

119,182,100

AHB-WC

0.075

0.00

100,977,000

DATAPRP

0.195

+0.025

90,084,600

HSI-HWW

0.215

-0.02

87,612,000

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.06

-0.005

73,668,700

JAKS

0.17

+0.01

70,958,400

HSI-HWE

0.115

-0.015

69,372,400

More active Stocks

OFB

0.77

+0.49

135,084,500

WPRTS

4.46

+0.22

3,186,200

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

175,800

GREATEC

5.51

+0.11

5,189,200

SKBSHUT

1.00

+0.105

11,476,300

NATGATE

2.01

+0.10

7,613,800

LGMS

1.54

+0.10

1,711,000

PIE

6.37

+0.10

309,700

YTL-C68

1.07

+0.10

226,000

More gainer Stocks

DLADY

35.68

-0.40

25,600

TOYOVEN

1.06

-0.32

9,752,100

HEIM

22.18

-0.32

150,600

KLK

20.28

-0.28

533,800

ORIENT

6.97

-0.18

1,220,900

PETDAG

17.24

-0.16

467,200

AJI

15.26

-0.16

107,100

ALLIANZ

22.08

-0.16

24,200

KESM

7.00

-0.13

51,100

SYNERGY

1.58

-0.12

2,672,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More