[LATEXX] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 47.35%
YoY- 237.81%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 390,532 260,654 126,171 328,473 225,587 144,748 70,321 213.27%
PBT 67,531 47,363 23,248 51,781 34,832 20,556 9,145 278.74%
Tax -7,640 -5,097 -2,533 -464 -5 -2 -2 24214.38%
NP 59,891 42,266 20,715 51,317 34,827 20,554 9,143 249.69%
-
NP to SH 59,891 42,266 20,715 51,317 34,827 20,554 9,143 249.69%
-
Tax Rate 11.31% 10.76% 10.90% 0.90% 0.01% 0.01% 0.02% -
Total Cost 330,641 218,388 105,456 277,156 190,760 124,194 61,178 207.65%
-
Net Worth 222,821 213,071 194,941 167,693 153,791 140,140 130,336 42.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 10,412 5,121 - 3,899 1,946 1,946 - -
Div Payout % 17.39% 12.12% - 7.60% 5.59% 9.47% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 222,821 213,071 194,941 167,693 153,791 140,140 130,336 42.92%
NOSH 208,244 204,876 196,910 194,992 194,673 194,640 194,531 4.64%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.34% 16.22% 16.42% 15.62% 15.44% 14.20% 13.00% -
ROE 26.88% 19.84% 10.63% 30.60% 22.65% 14.67% 7.01% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 187.54 127.23 64.08 168.45 115.88 74.37 36.15 199.37%
EPS 28.76 20.63 10.52 26.32 17.89 10.56 4.70 234.18%
DPS 5.00 2.50 0.00 2.00 1.00 1.00 0.00 -
NAPS 1.07 1.04 0.99 0.86 0.79 0.72 0.67 36.58%
Adjusted Per Share Value based on latest NOSH - 194,977
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 163.44 109.09 52.80 137.47 94.41 60.58 29.43 213.27%
EPS 25.07 17.69 8.67 21.48 14.58 8.60 3.83 249.52%
DPS 4.36 2.14 0.00 1.63 0.81 0.81 0.00 -
NAPS 0.9325 0.8917 0.8159 0.7018 0.6436 0.5865 0.5455 42.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.44 3.49 3.89 3.07 2.02 1.17 0.54 -
P/RPS 1.30 2.74 6.07 1.82 1.74 1.57 1.49 -8.68%
P/EPS 8.48 16.92 36.98 11.67 11.29 11.08 11.49 -18.31%
EY 11.79 5.91 2.70 8.57 8.86 9.03 8.70 22.43%
DY 2.05 0.72 0.00 0.65 0.50 0.85 0.00 -
P/NAPS 2.28 3.36 3.93 3.57 2.56 1.62 0.81 99.23%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 10/11/10 06/08/10 03/05/10 05/02/10 02/11/09 31/07/09 06/05/09 -
Price 2.78 3.59 3.85 3.77 2.65 1.91 0.94 -
P/RPS 1.48 2.82 6.01 2.24 2.29 2.57 2.60 -31.29%
P/EPS 9.67 17.40 36.60 14.33 14.81 18.09 20.00 -38.37%
EY 10.35 5.75 2.73 6.98 6.75 5.53 5.00 62.35%
DY 1.80 0.70 0.00 0.53 0.38 0.52 0.00 -
P/NAPS 2.60 3.45 3.89 4.38 3.35 2.65 1.40 51.03%

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