[LATEXX] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 140.75%
YoY- 707.69%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 395,952 378,988 504,684 281,284 191,172 153,064 135,716 19.51%
PBT 46,436 59,760 92,992 36,580 4,536 5,160 4,328 48.45%
Tax -13,008 -8,848 -10,132 -8 -8 -4 0 -
NP 33,428 50,912 82,860 36,572 4,528 5,156 4,328 40.55%
-
NP to SH 33,428 50,912 82,860 36,572 4,528 5,156 4,328 40.55%
-
Tax Rate 28.01% 14.81% 10.90% 0.02% 0.18% 0.08% 0.00% -
Total Cost 362,524 328,076 421,824 244,712 186,644 147,908 131,388 18.41%
-
Net Worth 274,109 244,937 194,941 130,336 107,439 45,977 42,123 36.59%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 13,371 - - - - - - -
Div Payout % 40.00% - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 274,109 244,937 194,941 130,336 107,439 45,977 42,123 36.59%
NOSH 222,853 218,694 196,910 194,531 195,344 82,101 82,595 17.97%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.44% 13.43% 16.42% 13.00% 2.37% 3.37% 3.19% -
ROE 12.20% 20.79% 42.51% 28.06% 4.21% 11.21% 10.27% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 177.67 173.30 256.30 144.60 97.86 186.43 164.31 1.31%
EPS 15.00 23.28 42.08 18.80 2.32 6.28 5.24 19.13%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.12 0.99 0.67 0.55 0.56 0.51 15.78%
Adjusted Per Share Value based on latest NOSH - 194,531
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 165.71 158.61 211.22 117.72 80.01 64.06 56.80 19.51%
EPS 13.99 21.31 34.68 15.31 1.90 2.16 1.81 40.56%
DPS 5.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1472 1.0251 0.8159 0.5455 0.4497 0.1924 0.1763 36.59%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.40 2.75 3.89 0.54 0.43 0.52 0.48 -
P/RPS 0.79 1.59 1.52 0.37 0.44 0.28 0.29 18.16%
P/EPS 9.33 11.81 9.24 2.87 18.55 8.28 9.16 0.30%
EY 10.71 8.47 10.82 34.81 5.39 12.08 10.92 -0.32%
DY 4.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 2.46 3.93 0.81 0.78 0.93 0.94 3.26%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 14/05/12 16/05/11 03/05/10 06/05/09 26/05/08 30/05/07 30/05/06 -
Price 1.38 2.40 3.85 0.94 0.40 0.83 0.41 -
P/RPS 0.78 1.38 1.50 0.65 0.41 0.45 0.25 20.86%
P/EPS 9.20 10.31 9.15 5.00 17.26 13.22 7.82 2.74%
EY 10.87 9.70 10.93 20.00 5.79 7.57 12.78 -2.65%
DY 4.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 2.14 3.89 1.40 0.73 1.48 0.80 5.76%

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