[LATEXX] QoQ 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- 15.52%
YoY- 145.5%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 129,878 134,483 126,171 102,886 80,839 74,427 70,321 50.47%
PBT 20,168 24,115 23,248 16,949 14,276 11,412 9,145 69.34%
Tax -2,543 -2,564 -2,533 -459 -2 -2 -2 11585.73%
NP 17,625 21,551 20,715 16,490 14,274 11,410 9,143 54.82%
-
NP to SH 17,625 21,551 20,715 16,490 14,274 11,410 9,143 54.82%
-
Tax Rate 12.61% 10.63% 10.90% 2.71% 0.01% 0.02% 0.02% -
Total Cost 112,253 112,932 105,456 86,396 66,565 63,017 61,178 49.82%
-
Net Worth 230,265 215,717 194,941 167,680 153,839 140,191 130,336 46.09%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,380 5,185 - 1,949 - 1,947 - -
Div Payout % 30.53% 24.06% - 11.82% - 17.06% - -
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 230,265 215,717 194,941 167,680 153,839 140,191 130,336 46.09%
NOSH 215,201 207,420 196,910 194,977 194,733 194,709 194,531 6.95%
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 13.57% 16.03% 16.42% 16.03% 17.66% 15.33% 13.00% -
ROE 7.65% 9.99% 10.63% 9.83% 9.28% 8.14% 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 60.35 64.84 64.08 52.77 41.51 38.22 36.15 40.68%
EPS 8.19 10.39 10.52 8.43 7.33 5.86 4.70 44.75%
DPS 2.50 2.50 0.00 1.00 0.00 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 54.36 56.28 52.80 43.06 33.83 31.15 29.43 50.48%
EPS 7.38 9.02 8.67 6.90 5.97 4.78 3.83 54.78%
DPS 2.25 2.17 0.00 0.82 0.00 0.81 0.00 -
NAPS 0.9637 0.9028 0.8159 0.7018 0.6438 0.5867 0.5455 46.08%
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 4.04 5.38 6.07 5.82 4.87 3.06 1.49 94.32%
P/EPS 29.79 33.59 36.98 36.30 27.56 19.97 11.49 88.61%
EY 3.36 2.98 2.70 2.75 3.63 5.01 8.70 -46.93%
DY 1.02 0.72 0.00 0.33 0.00 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 4.61 5.54 6.01 7.14 6.38 5.00 2.60 46.44%
P/EPS 33.94 34.55 36.60 44.58 36.15 32.59 20.00 42.22%
EY 2.95 2.89 2.73 2.24 2.77 3.07 5.00 -29.63%
DY 0.90 0.70 0.00 0.27 0.00 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