[LATEXX] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 25.64%
YoY- 4.31%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 520,709 300,782 204,526 135,161 141,249 129,644 52,244 46.67%
PBT 90,041 46,442 11,308 5,366 5,138 4,342 4,113 67.21%
Tax -10,186 -6 -6 -6 0 0 0 -
NP 79,854 46,436 11,301 5,360 5,138 4,342 4,113 63.90%
-
NP to SH 79,854 46,436 11,301 5,360 5,138 4,342 4,113 63.90%
-
Tax Rate 11.31% 0.01% 0.05% 0.11% 0.00% 0.00% 0.00% -
Total Cost 440,854 254,346 193,225 129,801 136,110 125,301 48,130 44.62%
-
Net Worth 222,821 153,791 114,961 78,368 45,292 0 20,566 48.72%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 13,882 2,595 - - - - - -
Div Payout % 17.39% 5.59% - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 222,821 153,791 114,961 78,368 45,292 0 20,566 48.72%
NOSH 208,244 194,673 194,850 145,126 82,350 82,393 82,266 16.73%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 15.34% 15.44% 5.53% 3.97% 3.64% 3.35% 7.87% -
ROE 35.84% 30.19% 9.83% 6.84% 11.35% 0.00% 20.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 250.05 154.51 104.97 93.13 171.52 157.35 63.51 25.64%
EPS 38.35 23.85 5.80 3.69 6.24 5.28 5.00 40.41%
DPS 6.67 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.79 0.59 0.54 0.55 0.00 0.25 27.40%
Adjusted Per Share Value based on latest NOSH - 145,153
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 217.93 125.88 85.60 56.57 59.12 54.26 21.86 46.67%
EPS 33.42 19.43 4.73 2.24 2.15 1.82 1.72 63.92%
DPS 5.81 1.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9325 0.6436 0.4811 0.328 0.1896 0.00 0.0861 48.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.44 2.02 0.34 0.69 0.42 0.39 0.63 -
P/RPS 0.98 1.31 0.32 0.74 0.24 0.25 0.99 -0.16%
P/EPS 6.36 8.47 5.86 18.68 6.73 7.40 12.60 -10.76%
EY 15.72 11.81 17.06 5.35 14.86 13.51 7.94 12.05%
DY 2.73 0.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.56 0.58 1.28 0.76 0.00 2.52 -1.65%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 10/11/10 02/11/09 17/11/08 14/11/07 10/11/06 30/11/05 29/11/04 -
Price 2.78 2.65 0.47 0.69 0.61 0.28 0.68 -
P/RPS 1.11 1.72 0.45 0.74 0.36 0.18 1.07 0.61%
P/EPS 7.25 11.11 8.10 18.68 9.78 5.31 13.60 -9.94%
EY 13.79 9.00 12.34 5.35 10.23 18.82 7.35 11.05%
DY 2.40 0.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 3.35 0.80 1.28 1.11 0.00 2.72 -0.74%

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