[LATEXX] YoY Cumulative 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- 124.81%
YoY- 803.08%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 199,059 229,107 260,654 144,748 90,743 63,436 70,385 18.89%
PBT 22,529 35,359 47,363 20,556 2,278 2,136 2,159 47.77%
Tax -5,162 -5,030 -5,097 -2 -2 -3 0 -
NP 17,367 30,329 42,266 20,554 2,276 2,133 2,159 41.50%
-
NP to SH 17,367 30,329 42,266 20,554 2,276 2,133 2,159 41.50%
-
Tax Rate 22.91% 14.23% 10.76% 0.01% 0.09% 0.14% 0.00% -
Total Cost 181,692 198,778 218,388 124,194 88,467 61,303 68,226 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 3,344 5,534 5,121 1,946 - - - -
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 6.13% 11.42% 19.84% 14.67% 2.13% 2.77% 4.94% -
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 89.29 103.49 127.23 74.37 46.65 43.72 85.41 0.74%
EPS 7.79 13.70 20.63 10.56 1.17 1.47 2.62 19.89%
DPS 1.50 2.50 2.50 1.00 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 83.31 95.89 109.09 60.58 37.98 26.55 29.46 18.89%
EPS 7.27 12.69 17.69 8.60 0.95 0.89 0.90 41.60%
DPS 1.40 2.32 2.14 0.81 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 1.64 2.13 2.74 1.57 0.62 2.36 0.46 23.57%
P/EPS 18.74 16.06 16.92 11.08 24.79 70.07 14.89 3.90%
EY 5.34 6.23 5.91 9.03 4.03 1.43 6.72 -3.75%
DY 1.03 1.14 0.72 0.85 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 1.94 1.65 2.82 2.57 0.64 1.81 0.44 28.02%
P/EPS 22.21 12.48 17.40 18.09 25.64 53.74 14.50 7.35%
EY 4.50 8.01 5.75 5.53 3.90 1.86 6.89 -6.84%
DY 0.87 1.46 0.70 0.52 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