[LATEXX] QoQ TTM Result on 30-Sep-2010 [#3]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	465,698	465,821	497,245	493,418	444,379	384,323	328,473	26.28%
YoY %	-0.03%	-6.32%	0.78%	11.04%	15.63%	17.00%	-	-
Horiz. %	141.78%	141.81%	151.38%	150.22%	135.29%	117.00%	100.00%	-
PBT	72,049	75,745	84,053	84,480	78,588	65,885	51,782	24.70%
YoY %	-4.88%	-9.88%	-0.51%	7.50%	19.28%	27.24%	-	-
Horiz. %	139.14%	146.28%	162.32%	163.15%	151.77%	127.24%	100.00%	-
Tax	-18,532	-18,278	-18,599	-8,099	-5,558	-2,996	-465	1074.65%
YoY %	-1.39%	1.73%	-129.65%	-45.72%	-85.51%	-544.30%	-	-
Horiz. %	3,985.38%	3,930.75%	3,999.78%	1,741.72%	1,195.27%	644.30%	100.00%	-
NP	53,517	57,467	65,454	76,381	73,030	62,889	51,317	2.84%
YoY %	-6.87%	-12.20%	-14.31%	4.59%	16.13%	22.55%	-	-
Horiz. %	104.29%	111.98%	127.55%	148.84%	142.31%	122.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,517	57,467	65,454	76,381	73,030	62,889	51,317	2.84%
YoY %	-6.87%	-12.20%	-14.31%	4.59%	16.13%	22.55%	-	-
Horiz. %	104.29%	111.98%	127.55%	148.84%	142.31%	122.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.72%	24.13%	22.13%	9.59%	7.07%	4.55%	0.90%	-
YoY %	6.59%	9.04%	130.76%	35.64%	55.38%	405.56%	-	-
Horiz. %	2,857.78%	2,681.11%	2,458.89%	1,065.56%	785.56%	505.56%	100.00%	-
Total Cost	412,181	408,354	431,791	417,037	371,349	321,434	277,156	30.38%
YoY %	0.94%	-5.43%	3.54%	12.30%	15.53%	15.98%	-	-
Horiz. %	148.72%	147.34%	155.79%	150.47%	133.99%	115.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,345	244,937	238,500	230,265	215,717	194,941	167,680	36.25%
YoY %	8.74%	2.70%	3.58%	6.74%	10.66%	16.26%	-	-
Horiz. %	158.84%	146.07%	142.24%	137.32%	128.65%	116.26%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	10,847	16,032	10,565	12,515	7,135	3,896	3,896	98.27%
YoY %	-32.34%	51.75%	-15.58%	75.40%	83.14%	0.00%	-	-
Horiz. %	278.41%	411.50%	271.18%	321.23%	183.14%	100.00%	100.00%	-
Div Payout %	20.27%	27.90%	16.14%	16.39%	9.77%	6.20%	7.59%	-
YoY %	-27.35%	72.86%	-1.53%	67.76%	57.58%	-18.31%	-	-
Horiz. %	267.06%	367.59%	212.65%	215.94%	128.72%	81.69%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	266,345	244,937	238,500	230,265	215,717	194,941	167,680	36.25%
YoY %	8.74%	2.70%	3.58%	6.74%	10.66%	16.26%	-	-
Horiz. %	158.84%	146.07%	142.24%	137.32%	128.65%	116.26%	100.00%	-
NOSH	221,954	218,694	218,807	215,201	207,420	196,910	194,977	9.04%
YoY %	1.49%	-0.05%	1.68%	3.75%	5.34%	0.99%	-	-
Horiz. %	113.84%	112.16%	112.22%	110.37%	106.38%	100.99%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	11.49%	12.34%	13.16%	15.48%	16.43%	16.36%	15.62%	-
YoY %	-6.89%	-6.23%	-14.99%	-5.78%	0.43%	4.74%	-	-
Horiz. %	73.56%	79.00%	84.25%	99.10%	105.19%	104.74%	100.00%	-
ROE	20.09%	23.46%	27.44%	33.17%	33.85%	32.26%	30.60%	-
YoY %	-14.36%	-14.50%	-17.27%	-2.01%	4.93%	5.42%	-	-
Horiz. %	65.65%	76.67%	89.67%	108.40%	110.62%	105.42%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	209.82	213.00	227.25	229.28	214.24	195.18	168.47	15.80%
YoY %	-1.49%	-6.27%	-0.89%	7.02%	9.77%	15.85%	-	-
Horiz. %	124.54%	126.43%	134.89%	136.10%	127.17%	115.85%	100.00%	-
EPS	24.11	26.28	29.91	35.49	35.21	31.94	26.32	-5.69%
YoY %	-8.26%	-12.14%	-15.72%	0.80%	10.24%	21.35%	-	-
Horiz. %	91.60%	99.85%	113.64%	134.84%	133.78%	121.35%	100.00%	-
DPS	4.89	7.33	4.83	5.82	3.44	2.00	2.00	81.78%
YoY %	-33.29%	51.76%	-17.01%	69.19%	72.00%	0.00%	-	-
Horiz. %	244.50%	366.50%	241.50%	291.00%	172.00%	100.00%	100.00%	-
NAPS	1.20	1.12	1.09	1.07	1.04	0.99	0.86	24.94%
YoY %	7.14%	2.75%	1.87%	2.88%	5.05%	15.12%	-	-
Horiz. %	139.53%	130.23%	126.74%	124.42%	120.93%	115.12%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 215,201
RPS	194.90	194.95	208.11	206.50	185.98	160.85	137.47	26.28%
YoY %	-0.03%	-6.32%	0.78%	11.03%	15.62%	17.01%	-	-
Horiz. %	141.78%	141.81%	151.39%	150.21%	135.29%	117.01%	100.00%	-
EPS	22.40	24.05	27.39	31.97	30.56	26.32	21.48	2.84%
YoY %	-6.86%	-12.19%	-14.33%	4.61%	16.11%	22.53%	-	-
Horiz. %	104.28%	111.96%	127.51%	148.84%	142.27%	122.53%	100.00%	-
DPS	4.54	6.71	4.42	5.24	2.99	1.63	1.63	98.33%
YoY %	-32.34%	51.81%	-15.65%	75.25%	83.44%	0.00%	-	-
Horiz. %	278.53%	411.66%	271.17%	321.47%	183.44%	100.00%	100.00%	-
NAPS	1.1147	1.0251	0.9982	0.9637	0.9028	0.8159	0.7018	36.24%
YoY %	8.74%	2.69%	3.58%	6.75%	10.65%	16.26%	-	-
Horiz. %	158.83%	146.07%	142.23%	137.32%	128.64%	116.26%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	2.20	2.75	2.50	2.44	3.49	3.89	3.07	-
P/RPS	1.05	1.29	1.10	1.06	1.63	1.99	1.82	-30.76%
YoY %	-18.60%	17.27%	3.77%	-34.97%	-18.09%	9.34%	-	-
Horiz. %	57.69%	70.88%	60.44%	58.24%	89.56%	109.34%	100.00%	-
P/EPS	9.12	10.47	8.36	6.87	9.91	12.18	11.66	-15.14%
YoY %	-12.89%	25.24%	21.69%	-30.68%	-18.64%	4.46%	-	-
Horiz. %	78.22%	89.79%	71.70%	58.92%	84.99%	104.46%	100.00%	-
EY	10.96	9.56	11.97	14.55	10.09	8.21	8.57	17.87%
YoY %	14.64%	-20.13%	-17.73%	44.20%	22.90%	-4.20%	-	-
Horiz. %	127.89%	111.55%	139.67%	169.78%	117.74%	95.80%	100.00%	-
DY	2.22	2.67	1.93	2.38	0.99	0.51	0.65	127.30%
YoY %	-16.85%	38.34%	-18.91%	140.40%	94.12%	-21.54%	-	-
Horiz. %	341.54%	410.77%	296.92%	366.15%	152.31%	78.46%	100.00%	-
P/NAPS	1.83	2.46	2.29	2.28	3.36	3.93	3.57	-36.02%
YoY %	-25.61%	7.42%	0.44%	-32.14%	-14.50%	10.08%	-	-
Horiz. %	51.26%	68.91%	64.15%	63.87%	94.12%	110.08%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	12/08/11	16/05/11	21/02/11	10/11/10	06/08/10	03/05/10	05/02/10	-
Price	1.71	2.40	2.80	2.78	3.59	3.85	3.77	-
P/RPS	0.81	1.13	1.23	1.21	1.68	1.97	2.24	-49.33%
YoY %	-28.32%	-8.13%	1.65%	-27.98%	-14.72%	-12.05%	-	-
Horiz. %	36.16%	50.45%	54.91%	54.02%	75.00%	87.95%	100.00%	-
P/EPS	7.09	9.13	9.36	7.83	10.20	12.05	14.32	-37.49%
YoY %	-22.34%	-2.46%	19.54%	-23.24%	-15.35%	-15.85%	-	-
Horiz. %	49.51%	63.76%	65.36%	54.68%	71.23%	84.15%	100.00%	-
EY	14.10	10.95	10.68	12.77	9.81	8.30	6.98	60.00%
YoY %	28.77%	2.53%	-16.37%	30.17%	18.19%	18.91%	-	-
Horiz. %	202.01%	156.88%	153.01%	182.95%	140.54%	118.91%	100.00%	-
DY	2.86	3.05	1.72	2.09	0.96	0.52	0.53	208.60%
YoY %	-6.23%	77.33%	-17.70%	117.71%	84.62%	-1.89%	-	-
Horiz. %	539.62%	575.47%	324.53%	394.34%	181.13%	98.11%	100.00%	-
P/NAPS	1.43	2.14	2.57	2.60	3.45	3.89	4.38	-52.68%
YoY %	-33.18%	-16.73%	-1.15%	-24.64%	-11.31%	-11.19%	-	-
Horiz. %	32.65%	48.86%	58.68%	59.36%	78.77%	88.81%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

HLIND

HONG LEONG INDUSTRIES BHD

955

DNEX

DAGANG NEXCHANGE BERHAD

758

SALCON

SALCON BHD

754

JCY

JCY INTERNATIONAL BERHAD

731

MAYBANK

MALAYAN BANKING BHD

662

YTLPOWR

YTL POWER INTERNATIONAL BHD

632

WCT

WCT HOLDINGS BERHAD

593

TOPGLOV

TOP GLOVE CORPORATION BHD

547

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.77

+0.49

135,084,500

MUIIND

0.09

+0.015

119,182,100

AHB-WC

0.075

0.00

100,977,000

DATAPRP

0.195

+0.025

90,084,600

HSI-HWW

0.215

-0.02

87,612,000

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.06

-0.005

73,668,700

JAKS

0.17

+0.01

70,958,400

HSI-HWE

0.115

-0.015

69,372,400

More active Stocks

OFB

0.77

+0.49

135,084,500

WPRTS

4.46

+0.22

3,186,200

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

175,800

GREATEC

5.51

+0.11

5,189,200

SKBSHUT

1.00

+0.105

11,476,300

NATGATE

2.01

+0.10

7,613,800

LGMS

1.54

+0.10

1,711,000

PIE

6.37

+0.10

309,700

YTL-C68

1.07

+0.10

226,000

More gainer Stocks

DLADY

35.68

-0.40

25,600

TOYOVEN

1.06

-0.32

9,752,100

HEIM

22.18

-0.32

150,600

KLK

20.28

-0.28

533,800

ORIENT

6.97

-0.18

1,220,900

PETDAG

17.24

-0.16

467,200

AJI

15.26

-0.16

107,100

ALLIANZ

22.08

-0.16

24,200

KESM

7.00

-0.13

51,100

SYNERGY

1.58

-0.12

2,672,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More