Highlights

[ANALABS] YoY Quarter Result on 2012-07-31 [#1]

Stock [ANALABS]: ANALABS RESOURCES BHD
Announcement Date 20-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jul-2012  [#1]
Profit Trend QoQ -     -20.46%    YoY -     -29.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 38,199 37,489 37,314 33,016 33,140 35,562 10,274 24.45%
  YoY % 1.89% 0.47% 13.02% -0.37% -6.81% 246.14% -
  Horiz. % 371.80% 364.89% 363.19% 321.35% 322.56% 346.14% 100.00%
PBT 3,229 2,896 5,128 3,137 4,621 4,624 2,720 2.90%
  YoY % 11.50% -43.53% 63.47% -32.11% -0.06% 70.00% -
  Horiz. % 118.71% 106.47% 188.53% 115.33% 169.89% 170.00% 100.00%
Tax -810 -545 -412 -645 -1,093 -1,506 -810 -
  YoY % -48.62% -32.28% 36.12% 40.99% 27.42% -85.93% -
  Horiz. % 100.00% 67.28% 50.86% 79.63% 134.94% 185.93% 100.00%
NP 2,419 2,351 4,716 2,492 3,528 3,118 1,910 4.01%
  YoY % 2.89% -50.15% 89.25% -29.37% 13.15% 63.25% -
  Horiz. % 126.65% 123.09% 246.91% 130.47% 184.71% 163.25% 100.00%
NP to SH 3,130 2,659 4,099 2,492 3,528 3,118 1,910 8.58%
  YoY % 17.71% -35.13% 64.49% -29.37% 13.15% 63.25% -
  Horiz. % 163.87% 139.21% 214.61% 130.47% 184.71% 163.25% 100.00%
Tax Rate 25.09 % 18.82 % 8.03 % 20.56 % 23.65 % 32.57 % 29.78 % -2.81%
  YoY % 33.32% 134.37% -60.94% -13.07% -27.39% 9.37% -
  Horiz. % 84.25% 63.20% 26.96% 69.04% 79.42% 109.37% 100.00%
Total Cost 35,780 35,138 32,598 30,524 29,612 32,444 8,364 27.40%
  YoY % 1.83% 7.79% 6.79% 3.08% -8.73% 287.90% -
  Horiz. % 427.79% 420.11% 389.74% 364.95% 354.04% 387.90% 100.00%
Net Worth 214,483 209,410 167,529 162,187 151,538 133,967 116,854 10.65%
  YoY % 2.42% 25.00% 3.29% 7.03% 13.12% 14.64% -
  Horiz. % 183.55% 179.21% 143.37% 138.79% 129.68% 114.64% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 214,483 209,410 167,529 162,187 151,538 133,967 116,854 10.65%
  YoY % 2.42% 25.00% 3.29% 7.03% 13.12% 14.64% -
  Horiz. % 183.55% 179.21% 143.37% 138.79% 129.68% 114.64% 100.00%
NOSH 56,294 57,060 57,570 59,192 59,194 59,277 59,316 -0.87%
  YoY % -1.34% -0.89% -2.74% -0.00% -0.14% -0.07% -
  Horiz. % 94.91% 96.20% 97.06% 99.79% 99.79% 99.93% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 6.33 % 6.27 % 12.64 % 7.55 % 10.65 % 8.77 % 18.59 % -16.43%
  YoY % 0.96% -50.40% 67.42% -29.11% 21.44% -52.82% -
  Horiz. % 34.05% 33.73% 67.99% 40.61% 57.29% 47.18% 100.00%
ROE 1.46 % 1.27 % 2.45 % 1.54 % 2.33 % 2.33 % 1.63 % -1.82%
  YoY % 14.96% -48.16% 59.09% -33.91% 0.00% 42.94% -
  Horiz. % 89.57% 77.91% 150.31% 94.48% 142.94% 142.94% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 67.86 65.70 64.81 55.78 55.98 59.99 17.32 25.54%
  YoY % 3.29% 1.37% 16.19% -0.36% -6.68% 246.36% -
  Horiz. % 391.80% 379.33% 374.19% 322.06% 323.21% 346.36% 100.00%
EPS 5.56 4.66 7.12 4.21 5.96 5.26 3.22 9.53%
  YoY % 19.31% -34.55% 69.12% -29.36% 13.31% 63.35% -
  Horiz. % 172.67% 144.72% 221.12% 130.75% 185.09% 163.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.8100 3.6700 2.9100 2.7400 2.5600 2.2600 1.9700 11.61%
  YoY % 3.81% 26.12% 6.20% 7.03% 13.27% 14.72% -
  Horiz. % 193.40% 186.29% 147.72% 139.09% 129.95% 114.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,048
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 31.82 31.23 31.08 27.50 27.61 29.62 8.56 24.45%
  YoY % 1.89% 0.48% 13.02% -0.40% -6.79% 246.03% -
  Horiz. % 371.73% 364.84% 363.08% 321.26% 322.55% 346.03% 100.00%
EPS 2.61 2.21 3.41 2.08 2.94 2.60 1.59 8.61%
  YoY % 18.10% -35.19% 63.94% -29.25% 13.08% 63.52% -
  Horiz. % 164.15% 138.99% 214.47% 130.82% 184.91% 163.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7867 1.7444 1.3955 1.3510 1.2623 1.1159 0.9734 10.65%
  YoY % 2.42% 25.00% 3.29% 7.03% 13.12% 14.64% -
  Horiz. % 183.55% 179.21% 143.36% 138.79% 129.68% 114.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 1.7600 1.9600 1.6800 1.5000 1.6400 1.6200 1.0400 -
P/RPS 2.59 2.98 2.59 2.69 2.93 2.70 6.00 -13.06%
  YoY % -13.09% 15.06% -3.72% -8.19% 8.52% -55.00% -
  Horiz. % 43.17% 49.67% 43.17% 44.83% 48.83% 45.00% 100.00%
P/EPS 31.65 42.06 23.60 35.63 27.52 30.80 32.30 -0.34%
  YoY % -24.75% 78.22% -33.76% 29.47% -10.65% -4.64% -
  Horiz. % 97.99% 130.22% 73.07% 110.31% 85.20% 95.36% 100.00%
EY 3.16 2.38 4.24 2.81 3.63 3.25 3.10 0.32%
  YoY % 32.77% -43.87% 50.89% -22.59% 11.69% 4.84% -
  Horiz. % 101.94% 76.77% 136.77% 90.65% 117.10% 104.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.53 0.58 0.55 0.64 0.72 0.53 -2.33%
  YoY % -13.21% -8.62% 5.45% -14.06% -11.11% 35.85% -
  Horiz. % 86.79% 100.00% 109.43% 103.77% 120.75% 135.85% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 23/09/15 25/09/14 25/09/13 20/09/12 28/09/11 28/09/10 28/09/09 -
Price 1.6600 1.8700 1.7000 1.4900 1.4200 1.6800 1.0900 -
P/RPS 2.45 2.85 2.62 2.67 2.54 2.80 6.29 -14.54%
  YoY % -14.04% 8.78% -1.87% 5.12% -9.29% -55.48% -
  Horiz. % 38.95% 45.31% 41.65% 42.45% 40.38% 44.52% 100.00%
P/EPS 29.86 40.13 23.88 35.39 23.83 31.94 33.85 -2.07%
  YoY % -25.59% 68.05% -32.52% 48.51% -25.39% -5.64% -
  Horiz. % 88.21% 118.55% 70.55% 104.55% 70.40% 94.36% 100.00%
EY 3.35 2.49 4.19 2.83 4.20 3.13 2.95 2.14%
  YoY % 34.54% -40.57% 48.06% -32.62% 34.19% 6.10% -
  Horiz. % 113.56% 84.41% 142.03% 95.93% 142.37% 106.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.51 0.58 0.54 0.55 0.74 0.55 -3.65%
  YoY % -13.73% -12.07% 7.41% -1.82% -25.68% 34.55% -
  Horiz. % 80.00% 92.73% 105.45% 98.18% 100.00% 134.55% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 
Partners & Brokers