[LATEXX] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 12.4%
YoY- 803.08%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 398,118 458,214 521,308 289,496 181,486 126,872 140,770 18.89%
PBT 45,058 70,718 94,726 41,112 4,556 4,272 4,318 47.77%
Tax -10,324 -10,060 -10,194 -4 -4 -6 0 -
NP 34,734 60,658 84,532 41,108 4,552 4,266 4,318 41.50%
-
NP to SH 34,734 60,658 84,532 41,108 4,552 4,266 4,318 41.50%
-
Tax Rate 22.91% 14.23% 10.76% 0.01% 0.09% 0.14% 0.00% -
Total Cost 363,384 397,556 436,776 248,388 176,934 122,606 136,452 17.71%
-
Net Worth 283,133 265,655 213,071 140,140 106,991 76,904 43,674 36.51%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,688 11,068 10,243 3,892 - - - -
Div Payout % 19.26% 18.25% 12.12% 9.47% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 283,133 265,655 213,071 140,140 106,991 76,904 43,674 36.51%
NOSH 222,939 221,379 204,876 194,640 194,529 145,102 82,404 18.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.72% 13.24% 16.22% 14.20% 2.51% 3.36% 3.07% -
ROE 12.27% 22.83% 39.67% 29.33% 4.25% 5.55% 9.89% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 178.58 206.98 254.45 148.73 93.29 87.44 170.83 0.74%
EPS 15.58 27.40 41.26 21.12 2.34 2.94 5.24 19.89%
DPS 3.00 5.00 5.00 2.00 0.00 0.00 0.00 -
NAPS 1.27 1.20 1.04 0.72 0.55 0.53 0.53 15.66%
Adjusted Per Share Value based on latest NOSH - 194,709
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 166.62 191.77 218.18 121.16 75.95 53.10 58.91 18.90%
EPS 14.54 25.39 35.38 17.20 1.91 1.79 1.81 41.47%
DPS 2.80 4.63 4.29 1.63 0.00 0.00 0.00 -
NAPS 1.185 1.1118 0.8917 0.5865 0.4478 0.3219 0.1828 36.51%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.46 2.20 3.49 1.17 0.29 1.03 0.39 -
P/RPS 0.82 1.06 1.37 0.79 0.31 1.18 0.23 23.57%
P/EPS 9.37 8.03 8.46 5.54 12.39 35.03 7.44 3.91%
EY 10.67 12.45 11.82 18.05 8.07 2.85 13.44 -3.77%
DY 2.05 2.27 1.43 1.71 0.00 0.00 0.00 -
P/NAPS 1.15 1.83 3.36 1.62 0.53 1.94 0.74 7.61%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 12/08/11 06/08/10 31/07/09 28/08/08 28/08/07 16/08/06 -
Price 1.73 1.71 3.59 1.91 0.30 0.79 0.38 -
P/RPS 0.97 0.83 1.41 1.28 0.32 0.90 0.22 28.02%
P/EPS 11.10 6.24 8.70 9.04 12.82 26.87 7.25 7.35%
EY 9.01 16.02 11.49 11.06 7.80 3.72 13.79 -6.84%
DY 1.73 2.92 1.39 1.05 0.00 0.00 0.00 -
P/NAPS 1.36 1.43 3.45 2.65 0.55 1.49 0.72 11.17%

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