[LATEXX] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -344.91%
YoY- -237.91%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 396,353 440,614 497,245 328,473 223,255 150,768 141,010 18.77%
PBT -66,015 56,870 84,053 51,782 15,198 5,114 3,926 -
Tax 4,700 -12,885 -18,599 -465 -8 5 9 183.50%
NP -61,315 43,985 65,454 51,317 15,190 5,119 3,935 -
-
NP to SH -60,660 43,985 65,454 51,317 15,190 5,116 3,935 -
-
Tax Rate - 22.66% 22.13% 0.90% 0.05% -0.10% -0.23% -
Total Cost 457,668 396,629 431,791 277,156 208,065 145,649 137,075 22.23%
-
Net Worth 201,564 266,776 238,500 167,680 120,627 78,086 44,549 28.57%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,342 11,060 10,565 3,896 - - - -
Div Payout % 0.00% 25.15% 16.14% 7.59% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 201,564 266,776 238,500 167,680 120,627 78,086 44,549 28.57%
NOSH 221,499 220,476 218,807 194,977 194,560 144,605 80,999 18.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -15.47% 9.98% 13.16% 15.62% 6.80% 3.40% 2.79% -
ROE -30.09% 16.49% 27.44% 30.60% 12.59% 6.55% 8.83% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 178.94 199.85 227.25 168.47 114.75 104.26 174.09 0.45%
EPS -27.39 19.95 29.91 26.32 7.81 3.54 4.86 -
DPS 1.50 5.02 4.83 2.00 0.00 0.00 0.00 -
NAPS 0.91 1.21 1.09 0.86 0.62 0.54 0.55 8.74%
Adjusted Per Share Value based on latest NOSH - 221,499
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 165.88 184.40 208.11 137.47 93.44 63.10 59.02 18.77%
EPS -25.39 18.41 27.39 21.48 6.36 2.14 1.65 -
DPS 1.40 4.63 4.42 1.63 0.00 0.00 0.00 -
NAPS 0.8436 1.1165 0.9982 0.7018 0.5048 0.3268 0.1864 28.58%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.10 1.91 2.50 3.07 0.48 0.69 0.61 -
P/RPS 1.17 0.96 1.10 1.82 0.42 0.66 0.35 22.25%
P/EPS -7.67 9.57 8.36 11.66 6.15 19.50 12.56 -
EY -13.04 10.45 11.97 8.57 16.27 5.13 7.96 -
DY 0.71 2.63 1.93 0.65 0.00 0.00 0.00 -
P/NAPS 2.31 1.58 2.29 3.57 0.77 1.28 1.11 12.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 21/02/11 05/02/10 16/02/09 25/02/08 28/02/07 -
Price 2.28 1.68 2.80 3.77 0.59 0.46 0.58 -
P/RPS 1.27 0.84 1.23 2.24 0.51 0.44 0.33 25.15%
P/EPS -8.33 8.42 9.36 14.32 7.56 13.00 11.94 -
EY -12.01 11.88 10.68 6.98 13.23 7.69 8.38 -
DY 0.66 2.99 1.72 0.53 0.00 0.00 0.00 -
P/NAPS 2.51 1.39 2.57 4.38 0.95 0.85 1.05 15.61%

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