[LATEXX] QoQ Cumulative Quarter 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- -39.81%
YoY- 707.69%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 328,473 225,587 144,748 70,321 223,255 153,395 90,743 135.20%
PBT 51,781 34,832 20,556 9,145 15,199 8,481 2,278 697.88%
Tax -464 -5 -2 -2 -8 -5 -2 3638.37%
NP 51,317 34,827 20,554 9,143 15,191 8,476 2,276 693.58%
-
NP to SH 51,317 34,827 20,554 9,143 15,191 8,476 2,276 693.58%
-
Tax Rate 0.90% 0.01% 0.01% 0.02% 0.05% 0.06% 0.09% -
Total Cost 277,156 190,760 124,194 61,178 208,064 144,919 88,467 113.66%
-
Net Worth 167,693 153,791 140,140 130,336 120,725 114,961 106,991 34.82%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,899 1,946 1,946 - - - - -
Div Payout % 7.60% 5.59% 9.47% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 167,693 153,791 140,140 130,336 120,725 114,961 106,991 34.82%
NOSH 194,992 194,673 194,640 194,531 194,718 194,850 194,529 0.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.62% 15.44% 14.20% 13.00% 6.80% 5.53% 2.51% -
ROE 30.60% 22.65% 14.67% 7.01% 12.58% 7.37% 2.13% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 168.45 115.88 74.37 36.15 114.66 78.72 46.65 134.81%
EPS 26.32 17.89 10.56 4.70 7.80 4.35 1.17 692.38%
DPS 2.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.79 0.72 0.67 0.62 0.59 0.55 34.60%
Adjusted Per Share Value based on latest NOSH - 194,531
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 137.47 94.41 60.58 29.43 93.44 64.20 37.98 135.18%
EPS 21.48 14.58 8.60 3.83 6.36 3.55 0.95 695.07%
DPS 1.63 0.81 0.81 0.00 0.00 0.00 0.00 -
NAPS 0.7018 0.6436 0.5865 0.5455 0.5053 0.4811 0.4478 34.81%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.07 2.02 1.17 0.54 0.48 0.34 0.29 -
P/RPS 1.82 1.74 1.57 1.49 0.42 0.43 0.62 104.61%
P/EPS 11.67 11.29 11.08 11.49 6.15 7.82 24.79 -39.40%
EY 8.57 8.86 9.03 8.70 16.25 12.79 4.03 65.14%
DY 0.65 0.50 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 2.56 1.62 0.81 0.77 0.58 0.53 255.42%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/02/10 02/11/09 31/07/09 06/05/09 16/02/09 17/11/08 28/08/08 -
Price 3.77 2.65 1.91 0.94 0.59 0.47 0.30 -
P/RPS 2.24 2.29 2.57 2.60 0.51 0.60 0.64 129.99%
P/EPS 14.33 14.81 18.09 20.00 7.56 10.80 25.64 -32.07%
EY 6.98 6.75 5.53 5.00 13.22 9.26 3.90 47.25%
DY 0.53 0.38 0.52 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 3.35 2.65 1.40 0.95 0.80 0.55 297.28%

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