[LATEXX] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
02-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 24.13%
YoY- 334.02%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 444,379 384,323 328,473 295,447 277,260 245,783 223,255 58.43%
PBT 78,588 65,885 51,782 41,552 33,477 23,209 15,198 199.93%
Tax -5,558 -2,996 -465 -8 -8 -8 -8 7838.84%
NP 73,030 62,889 51,317 41,544 33,469 23,201 15,190 185.67%
-
NP to SH 73,030 62,889 51,317 41,544 33,469 23,201 15,190 185.67%
-
Tax Rate 7.07% 4.55% 0.90% 0.02% 0.02% 0.03% 0.05% -
Total Cost 371,349 321,434 277,156 253,903 243,791 222,582 208,065 47.29%
-
Net Worth 215,717 194,941 167,680 153,839 140,191 130,336 120,627 47.48%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,135 3,896 3,896 1,947 1,947 - - -
Div Payout % 9.77% 6.20% 7.59% 4.69% 5.82% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 215,717 194,941 167,680 153,839 140,191 130,336 120,627 47.48%
NOSH 207,420 196,910 194,977 194,733 194,709 194,531 194,560 4.37%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.43% 16.36% 15.62% 14.06% 12.07% 9.44% 6.80% -
ROE 33.85% 32.26% 30.60% 27.00% 23.87% 17.80% 12.59% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 214.24 195.18 168.47 151.72 142.40 126.35 114.75 51.79%
EPS 35.21 31.94 26.32 21.33 17.19 11.93 7.81 173.65%
DPS 3.44 2.00 2.00 1.00 1.00 0.00 0.00 -
NAPS 1.04 0.99 0.86 0.79 0.72 0.67 0.62 41.30%
Adjusted Per Share Value based on latest NOSH - 194,733
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 185.98 160.85 137.47 123.65 116.04 102.86 93.44 58.42%
EPS 30.56 26.32 21.48 17.39 14.01 9.71 6.36 185.57%
DPS 2.99 1.63 1.63 0.81 0.81 0.00 0.00 -
NAPS 0.9028 0.8159 0.7018 0.6438 0.5867 0.5455 0.5048 47.49%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.49 3.89 3.07 2.02 1.17 0.54 0.48 -
P/RPS 1.63 1.99 1.82 1.33 0.82 0.43 0.42 147.57%
P/EPS 9.91 12.18 11.66 9.47 6.81 4.53 6.15 37.56%
EY 10.09 8.21 8.57 10.56 14.69 22.09 16.27 -27.34%
DY 0.99 0.51 0.65 0.50 0.85 0.00 0.00 -
P/NAPS 3.36 3.93 3.57 2.56 1.62 0.81 0.77 167.75%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 06/08/10 03/05/10 05/02/10 02/11/09 31/07/09 06/05/09 16/02/09 -
Price 3.59 3.85 3.77 2.65 1.91 0.94 0.59 -
P/RPS 1.68 1.97 2.24 1.75 1.34 0.74 0.51 121.87%
P/EPS 10.20 12.05 14.32 12.42 11.11 7.88 7.56 22.16%
EY 9.81 8.30 6.98 8.05 9.00 12.69 13.23 -18.12%
DY 0.96 0.52 0.53 0.38 0.52 0.00 0.00 -
P/NAPS 3.45 3.89 4.38 3.35 2.65 1.40 0.95 136.82%

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