Highlights

[ANALABS] QoQ Quarter Result on 2012-10-31 [#2]

Stock [ANALABS]: ANALABS RESOURCES BHD
Announcement Date 27-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Oct-2012  [#2]
Profit Trend QoQ -     -16.57%    YoY -     -52.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 37,314 35,571 37,869 41,097 33,016 29,413 27,442 22.76%
  QoQ % 4.90% -6.07% -7.85% 24.48% 12.25% 7.18% -
  Horiz. % 135.97% 129.62% 138.00% 149.76% 120.31% 107.18% 100.00%
PBT 5,128 3,031 4,336 3,123 3,137 2,449 4,842 3.90%
  QoQ % 69.19% -30.10% 38.84% -0.45% 28.09% -49.42% -
  Horiz. % 105.91% 62.60% 89.55% 64.50% 64.79% 50.58% 100.00%
Tax -412 -1,427 -965 -1,044 -645 684 -1,271 -52.84%
  QoQ % 71.13% -47.88% 7.57% -61.86% -194.30% 153.82% -
  Horiz. % 32.42% 112.27% 75.92% 82.14% 50.75% -53.82% 100.00%
NP 4,716 1,604 3,371 2,079 2,492 3,133 3,571 20.39%
  QoQ % 194.01% -52.42% 62.15% -16.57% -20.46% -12.27% -
  Horiz. % 132.06% 44.92% 94.40% 58.22% 69.78% 87.73% 100.00%
NP to SH 4,099 1,604 3,371 2,079 2,492 3,133 3,571 9.64%
  QoQ % 155.55% -52.42% 62.15% -16.57% -20.46% -12.27% -
  Horiz. % 114.79% 44.92% 94.40% 58.22% 69.78% 87.73% 100.00%
Tax Rate 8.03 % 47.08 % 22.26 % 33.43 % 20.56 % -27.93 % 26.25 % -54.63%
  QoQ % -82.94% 111.50% -33.41% 62.60% 173.61% -206.40% -
  Horiz. % 30.59% 179.35% 84.80% 127.35% 78.32% -106.40% 100.00%
Total Cost 32,598 33,967 34,498 39,018 30,524 26,280 23,871 23.11%
  QoQ % -4.03% -1.54% -11.58% 27.83% 16.15% 10.09% -
  Horiz. % 136.56% 142.29% 144.52% 163.45% 127.87% 110.09% 100.00%
Net Worth 167,529 160,399 163,601 162,220 162,187 158,707 154,644 5.49%
  QoQ % 4.44% -1.96% 0.85% 0.02% 2.19% 2.63% -
  Horiz. % 108.33% 103.72% 105.79% 104.90% 104.88% 102.63% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - 3,220 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 154.93 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 167,529 160,399 163,601 162,220 162,187 158,707 154,644 5.49%
  QoQ % 4.44% -1.96% 0.85% 0.02% 2.19% 2.63% -
  Horiz. % 108.33% 103.72% 105.79% 104.90% 104.88% 102.63% 100.00%
NOSH 57,570 57,697 58,221 58,563 59,192 58,780 59,024 -1.65%
  QoQ % -0.22% -0.90% -0.58% -1.06% 0.70% -0.41% -
  Horiz. % 97.54% 97.75% 98.64% 99.22% 100.28% 99.59% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 12.64 % 4.51 % 8.90 % 5.06 % 7.55 % 10.65 % 13.01 % -1.91%
  QoQ % 180.27% -49.33% 75.89% -32.98% -29.11% -18.14% -
  Horiz. % 97.16% 34.67% 68.41% 38.89% 58.03% 81.86% 100.00%
ROE 2.45 % 1.00 % 2.06 % 1.28 % 1.54 % 1.97 % 2.31 % 4.00%
  QoQ % 145.00% -51.46% 60.94% -16.88% -21.83% -14.72% -
  Horiz. % 106.06% 43.29% 89.18% 55.41% 66.67% 85.28% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 64.81 61.65 65.04 70.18 55.78 50.04 46.49 24.82%
  QoQ % 5.13% -5.21% -7.32% 25.82% 11.47% 7.64% -
  Horiz. % 139.41% 132.61% 139.90% 150.96% 119.98% 107.64% 100.00%
EPS 7.12 2.78 5.79 3.55 4.21 5.33 6.05 11.48%
  QoQ % 156.12% -51.99% 63.10% -15.68% -21.01% -11.90% -
  Horiz. % 117.69% 45.95% 95.70% 58.68% 69.59% 88.10% 100.00%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.9100 2.7800 2.8100 2.7700 2.7400 2.7000 2.6200 7.26%
  QoQ % 4.68% -1.07% 1.44% 1.09% 1.48% 3.05% -
  Horiz. % 111.07% 106.11% 107.25% 105.73% 104.58% 103.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,048
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 31.08 29.63 31.54 34.23 27.50 24.50 22.86 22.75%
  QoQ % 4.89% -6.06% -7.86% 24.47% 12.24% 7.17% -
  Horiz. % 135.96% 129.62% 137.97% 149.74% 120.30% 107.17% 100.00%
EPS 3.41 1.34 2.81 1.73 2.08 2.61 2.97 9.66%
  QoQ % 154.48% -52.31% 62.43% -16.83% -20.31% -12.12% -
  Horiz. % 114.81% 45.12% 94.61% 58.25% 70.03% 87.88% 100.00%
DPS 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3955 1.3361 1.3628 1.3513 1.3510 1.3220 1.2882 5.48%
  QoQ % 4.45% -1.96% 0.85% 0.02% 2.19% 2.62% -
  Horiz. % 108.33% 103.72% 105.79% 104.90% 104.88% 102.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.6800 1.5000 1.5100 1.5800 1.5000 1.5500 1.6200 -
P/RPS 2.59 2.43 2.32 2.25 2.69 3.10 3.48 -17.89%
  QoQ % 6.58% 4.74% 3.11% -16.36% -13.23% -10.92% -
  Horiz. % 74.43% 69.83% 66.67% 64.66% 77.30% 89.08% 100.00%
P/EPS 23.60 53.96 26.08 44.51 35.63 29.08 26.78 -8.09%
  QoQ % -56.26% 106.90% -41.41% 24.92% 22.52% 8.59% -
  Horiz. % 88.13% 201.49% 97.39% 166.21% 133.05% 108.59% 100.00%
EY 4.24 1.85 3.83 2.25 2.81 3.44 3.73 8.93%
  QoQ % 129.19% -51.70% 70.22% -19.93% -18.31% -7.77% -
  Horiz. % 113.67% 49.60% 102.68% 60.32% 75.34% 92.23% 100.00%
DY 0.00 0.00 0.00 3.48 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.58 0.54 0.54 0.57 0.55 0.57 0.62 -4.35%
  QoQ % 7.41% 0.00% -5.26% 3.64% -3.51% -8.06% -
  Horiz. % 93.55% 87.10% 87.10% 91.94% 88.71% 91.94% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 25/09/13 28/06/13 28/03/13 27/12/12 20/09/12 27/06/12 29/03/12 -
Price 1.7000 1.6800 1.4500 1.5700 1.4900 1.5200 1.5500 -
P/RPS 2.62 2.73 2.23 2.24 2.67 3.04 3.33 -14.79%
  QoQ % -4.03% 22.42% -0.45% -16.10% -12.17% -8.71% -
  Horiz. % 78.68% 81.98% 66.97% 67.27% 80.18% 91.29% 100.00%
P/EPS 23.88 60.43 25.04 44.23 35.39 28.52 25.62 -4.58%
  QoQ % -60.48% 141.33% -43.39% 24.98% 24.09% 11.32% -
  Horiz. % 93.21% 235.87% 97.74% 172.64% 138.13% 111.32% 100.00%
EY 4.19 1.65 3.99 2.26 2.83 3.51 3.90 4.90%
  QoQ % 153.94% -58.65% 76.55% -20.14% -19.37% -10.00% -
  Horiz. % 107.44% 42.31% 102.31% 57.95% 72.56% 90.00% 100.00%
DY 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.58 0.60 0.52 0.57 0.54 0.56 0.59 -1.13%
  QoQ % -3.33% 15.38% -8.77% 5.56% -3.57% -5.08% -
  Horiz. % 98.31% 101.69% 88.14% 96.61% 91.53% 94.92% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers