Highlights

[ANALABS] YoY 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?  YoY % Horiz. %

Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 41,414 31,187 35,195 41,097 30,633 33,560 27,522 7.04%
  YoY % 32.79% -11.39% -14.36% 34.16% -8.72% 21.94% -
  Horiz. % 150.48% 113.32% 127.88% 149.32% 111.30% 121.94% 100.00%
PBT 4,604 1,811 3,227 3,123 5,934 4,731 5,080 -1.63%
  YoY % 154.22% -43.88% 3.33% -47.37% 25.43% -6.87% -
  Horiz. % 90.63% 35.65% 63.52% 61.48% 116.81% 93.13% 100.00%
Tax -1,358 -450 -782 -1,044 -1,588 -795 -1,264 1.20%
  YoY % -201.78% 42.46% 25.10% 34.26% -99.75% 37.10% -
  Horiz. % 107.44% 35.60% 61.87% 82.59% 125.63% 62.90% 100.00%
NP 3,246 1,361 2,445 2,079 4,346 3,936 3,816 -2.66%
  YoY % 138.50% -44.34% 17.60% -52.16% 10.42% 3.14% -
  Horiz. % 85.06% 35.67% 64.07% 54.48% 113.89% 103.14% 100.00%
NP to SH 3,588 1,644 2,237 2,079 4,346 3,936 3,816 -1.02%
  YoY % 118.25% -26.51% 7.60% -52.16% 10.42% 3.14% -
  Horiz. % 94.03% 43.08% 58.62% 54.48% 113.89% 103.14% 100.00%
Tax Rate 29.50 % 24.85 % 24.23 % 33.43 % 26.76 % 16.80 % 24.88 % 2.88%
  YoY % 18.71% 2.56% -27.52% 24.93% 59.29% -32.48% -
  Horiz. % 118.57% 99.88% 97.39% 134.36% 107.56% 67.52% 100.00%
Total Cost 38,168 29,826 32,750 39,018 26,287 29,624 23,706 8.26%
  YoY % 27.97% -8.93% -16.06% 48.43% -11.26% 24.96% -
  Horiz. % 161.01% 125.82% 138.15% 164.59% 110.89% 124.96% 100.00%
Net Worth 218,985 209,908 173,669 162,220 155,129 139,893 121,067 10.38%
  YoY % 4.32% 20.87% 7.06% 4.57% 10.89% 15.55% -
  Horiz. % 180.88% 173.38% 143.45% 133.99% 128.13% 115.55% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 1,684 1,706 3,162 3,220 2,960 2,963 2,967 -9.00%
  YoY % -1.29% -46.04% -1.80% 8.80% -0.11% -0.12% -
  Horiz. % 56.77% 57.51% 106.59% 108.55% 99.77% 99.88% 100.00%
Div Payout % 46.95 % 103.81 % 141.39 % 154.93 % 68.12 % 75.30 % 77.76 % -8.06%
  YoY % -54.77% -26.58% -8.74% 127.44% -9.54% -3.16% -
  Horiz. % 60.38% 133.50% 181.83% 199.24% 87.60% 96.84% 100.00%
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 218,985 209,908 173,669 162,220 155,129 139,893 121,067 10.38%
  YoY % 4.32% 20.87% 7.06% 4.57% 10.89% 15.55% -
  Horiz. % 180.88% 173.38% 143.45% 133.99% 128.13% 115.55% 100.00%
NOSH 56,150 56,885 57,506 58,563 59,209 59,277 59,346 -0.92%
  YoY % -1.29% -1.08% -1.80% -1.09% -0.11% -0.12% -
  Horiz. % 94.61% 95.85% 96.90% 98.68% 99.77% 99.88% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 7.84 % 4.36 % 6.95 % 5.06 % 14.19 % 11.73 % 13.87 % -9.07%
  YoY % 79.82% -37.27% 37.35% -64.34% 20.97% -15.43% -
  Horiz. % 56.52% 31.43% 50.11% 36.48% 102.31% 84.57% 100.00%
ROE 1.64 % 0.78 % 1.29 % 1.28 % 2.80 % 2.81 % 3.15 % -10.30%
  YoY % 110.26% -39.53% 0.78% -54.29% -0.36% -10.79% -
  Horiz. % 52.06% 24.76% 40.95% 40.63% 88.89% 89.21% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 73.76 54.82 61.20 70.18 51.74 56.62 46.37 8.04%
  YoY % 34.55% -10.42% -12.80% 35.64% -8.62% 22.10% -
  Horiz. % 159.07% 118.22% 131.98% 151.35% 111.58% 122.10% 100.00%
EPS 6.39 2.89 3.89 3.55 7.34 6.64 6.43 -0.10%
  YoY % 121.11% -25.71% 9.58% -51.63% 10.54% 3.27% -
  Horiz. % 99.38% 44.95% 60.50% 55.21% 114.15% 103.27% 100.00%
DPS 3.00 3.00 5.50 5.50 5.00 5.00 5.00 -8.16%
  YoY % 0.00% -45.45% 0.00% 10.00% 0.00% 0.00% -
  Horiz. % 60.00% 60.00% 110.00% 110.00% 100.00% 100.00% 100.00%
NAPS 3.9000 3.6900 3.0200 2.7700 2.6200 2.3600 2.0400 11.40%
  YoY % 5.69% 22.19% 9.03% 5.73% 11.02% 15.69% -
  Horiz. % 191.18% 180.88% 148.04% 135.78% 128.43% 115.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,048
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 34.50 25.98 29.32 34.23 25.52 27.96 22.93 7.04%
  YoY % 32.79% -11.39% -14.34% 34.13% -8.73% 21.94% -
  Horiz. % 150.46% 113.30% 127.87% 149.28% 111.30% 121.94% 100.00%
EPS 2.99 1.37 1.86 1.73 3.62 3.28 3.18 -1.02%
  YoY % 118.25% -26.34% 7.51% -52.21% 10.37% 3.14% -
  Horiz. % 94.03% 43.08% 58.49% 54.40% 113.84% 103.14% 100.00%
DPS 1.40 1.42 2.63 2.68 2.47 2.47 2.47 -9.02%
  YoY % -1.41% -46.01% -1.87% 8.50% 0.00% 0.00% -
  Horiz. % 56.68% 57.49% 106.48% 108.50% 100.00% 100.00% 100.00%
NAPS 1.8242 1.7485 1.4467 1.3513 1.2922 1.1653 1.0085 10.38%
  YoY % 4.33% 20.86% 7.06% 4.57% 10.89% 15.55% -
  Horiz. % 180.88% 173.38% 143.45% 133.99% 128.13% 115.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.7300 1.8400 1.6900 1.5800 1.4900 1.5400 1.1400 -
P/RPS 2.35 3.36 2.76 2.25 2.88 2.72 2.46 -0.76%
  YoY % -30.06% 21.74% 22.67% -21.88% 5.88% 10.57% -
  Horiz. % 95.53% 136.59% 112.20% 91.46% 117.07% 110.57% 100.00%
P/EPS 27.07 63.67 43.44 44.51 20.30 23.19 17.73 7.30%
  YoY % -57.48% 46.57% -2.40% 119.26% -12.46% 30.80% -
  Horiz. % 152.68% 359.11% 245.01% 251.04% 114.50% 130.80% 100.00%
EY 3.69 1.57 2.30 2.25 4.93 4.31 5.64 -6.82%
  YoY % 135.03% -31.74% 2.22% -54.36% 14.39% -23.58% -
  Horiz. % 65.43% 27.84% 40.78% 39.89% 87.41% 76.42% 100.00%
DY 1.73 1.63 3.25 3.48 3.36 3.25 4.39 -14.37%
  YoY % 6.13% -49.85% -6.61% 3.57% 3.38% -25.97% -
  Horiz. % 39.41% 37.13% 74.03% 79.27% 76.54% 74.03% 100.00%
P/NAPS 0.44 0.50 0.56 0.57 0.57 0.65 0.56 -3.94%
  YoY % -12.00% -10.71% -1.75% 0.00% -12.31% 16.07% -
  Horiz. % 78.57% 89.29% 100.00% 101.79% 101.79% 116.07% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 22/12/15 23/12/14 24/12/13 27/12/12 29/12/11 28/12/10 08/12/09 -
Price 2.4500 1.6800 1.8200 1.5700 1.5100 1.5700 1.1300 -
P/RPS 3.32 3.06 2.97 2.24 2.92 2.77 2.44 5.26%
  YoY % 8.50% 3.03% 32.59% -23.29% 5.42% 13.52% -
  Horiz. % 136.07% 125.41% 121.72% 91.80% 119.67% 113.52% 100.00%
P/EPS 38.34 58.13 46.79 44.23 20.57 23.64 17.57 13.88%
  YoY % -34.04% 24.24% 5.79% 115.02% -12.99% 34.55% -
  Horiz. % 218.21% 330.85% 266.31% 251.74% 117.07% 134.55% 100.00%
EY 2.61 1.72 2.14 2.26 4.86 4.23 5.69 -12.18%
  YoY % 51.74% -19.63% -5.31% -53.50% 14.89% -25.66% -
  Horiz. % 45.87% 30.23% 37.61% 39.72% 85.41% 74.34% 100.00%
DY 1.22 1.79 3.02 3.50 3.31 3.18 4.42 -19.30%
  YoY % -31.84% -40.73% -13.71% 5.74% 4.09% -28.05% -
  Horiz. % 27.60% 40.50% 68.33% 79.19% 74.89% 71.95% 100.00%
P/NAPS 0.63 0.46 0.60 0.57 0.58 0.67 0.55 2.29%
  YoY % 36.96% -23.33% 5.26% -1.72% -13.43% 21.82% -
  Horiz. % 114.55% 83.64% 109.09% 103.64% 105.45% 121.82% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers