[LATEXX] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
03-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -59.63%
YoY- 126.57%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 497,323 390,532 260,654 126,171 328,473 225,587 144,748 127.18%
PBT 84,815 67,531 47,363 23,248 51,781 34,832 20,556 156.58%
Tax -14,465 -7,640 -5,097 -2,533 -464 -5 -2 36698.43%
NP 70,350 59,891 42,266 20,715 51,317 34,827 20,554 126.60%
-
NP to SH 70,350 59,891 42,266 20,715 51,317 34,827 20,554 126.60%
-
Tax Rate 17.05% 11.31% 10.76% 10.90% 0.90% 0.01% 0.01% -
Total Cost 426,973 330,641 218,388 105,456 277,156 190,760 124,194 127.27%
-
Net Worth 229,860 222,821 213,071 194,941 167,693 153,791 140,140 38.95%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,544 10,412 5,121 - 3,899 1,946 1,946 207.54%
Div Payout % 14.99% 17.39% 12.12% - 7.60% 5.59% 9.47% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 229,860 222,821 213,071 194,941 167,693 153,791 140,140 38.95%
NOSH 210,881 208,244 204,876 196,910 194,992 194,673 194,640 5.47%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.15% 15.34% 16.22% 16.42% 15.62% 15.44% 14.20% -
ROE 30.61% 26.88% 19.84% 10.63% 30.60% 22.65% 14.67% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 235.83 187.54 127.23 64.08 168.45 115.88 74.37 115.38%
EPS 33.36 28.76 20.63 10.52 26.32 17.89 10.56 114.84%
DPS 5.00 5.00 2.50 0.00 2.00 1.00 1.00 191.54%
NAPS 1.09 1.07 1.04 0.99 0.86 0.79 0.72 31.74%
Adjusted Per Share Value based on latest NOSH - 196,910
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 208.14 163.44 109.09 52.80 137.47 94.41 60.58 127.18%
EPS 29.44 25.07 17.69 8.67 21.48 14.58 8.60 126.63%
DPS 4.41 4.36 2.14 0.00 1.63 0.81 0.81 208.52%
NAPS 0.962 0.9325 0.8917 0.8159 0.7018 0.6436 0.5865 38.95%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.50 2.44 3.49 3.89 3.07 2.02 1.17 -
P/RPS 1.06 1.30 2.74 6.07 1.82 1.74 1.57 -22.98%
P/EPS 7.49 8.48 16.92 36.98 11.67 11.29 11.08 -22.92%
EY 13.34 11.79 5.91 2.70 8.57 8.86 9.03 29.61%
DY 2.00 2.05 0.72 0.00 0.65 0.50 0.85 76.62%
P/NAPS 2.29 2.28 3.36 3.93 3.57 2.56 1.62 25.87%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 10/11/10 06/08/10 03/05/10 05/02/10 02/11/09 31/07/09 -
Price 2.80 2.78 3.59 3.85 3.77 2.65 1.91 -
P/RPS 1.19 1.48 2.82 6.01 2.24 2.29 2.57 -40.06%
P/EPS 8.39 9.67 17.40 36.60 14.33 14.81 18.09 -39.99%
EY 11.91 10.35 5.75 2.73 6.98 6.75 5.53 66.53%
DY 1.79 1.80 0.70 0.00 0.53 0.38 0.52 127.46%
P/NAPS 2.57 2.60 3.45 3.89 4.38 3.35 2.65 -2.01%

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