Highlights

[ANALABS] YoY Quarter Result on 2014-10-31 [#2]

Stock [ANALABS]: ANALABS RESOURCES BHD
Announcement Date 23-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Oct-2014  [#2]
Profit Trend QoQ -     -38.17%    YoY -     -26.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 34,609 39,110 41,414 31,187 35,195 41,097 30,633 2.05%
  YoY % -11.51% -5.56% 32.79% -11.39% -14.36% 34.16% -
  Horiz. % 112.98% 127.67% 135.19% 101.81% 114.89% 134.16% 100.00%
PBT 2,279 4,134 4,604 1,811 3,227 3,123 5,934 -14.73%
  YoY % -44.87% -10.21% 154.22% -43.88% 3.33% -47.37% -
  Horiz. % 38.41% 69.67% 77.59% 30.52% 54.38% 52.63% 100.00%
Tax -333 -470 -1,358 -450 -782 -1,044 -1,588 -22.90%
  YoY % 29.15% 65.39% -201.78% 42.46% 25.10% 34.26% -
  Horiz. % 20.97% 29.60% 85.52% 28.34% 49.24% 65.74% 100.00%
NP 1,946 3,664 3,246 1,361 2,445 2,079 4,346 -12.52%
  YoY % -46.89% 12.88% 138.50% -44.34% 17.60% -52.16% -
  Horiz. % 44.78% 84.31% 74.69% 31.32% 56.26% 47.84% 100.00%
NP to SH 1,615 3,477 3,588 1,644 2,237 2,079 4,346 -15.20%
  YoY % -53.55% -3.09% 118.25% -26.51% 7.60% -52.16% -
  Horiz. % 37.16% 80.00% 82.56% 37.83% 51.47% 47.84% 100.00%
Tax Rate 14.61 % 11.37 % 29.50 % 24.85 % 24.23 % 33.43 % 26.76 % -9.59%
  YoY % 28.50% -61.46% 18.71% 2.56% -27.52% 24.93% -
  Horiz. % 54.60% 42.49% 110.24% 92.86% 90.55% 124.93% 100.00%
Total Cost 32,663 35,446 38,168 29,826 32,750 39,018 26,287 3.68%
  YoY % -7.85% -7.13% 27.97% -8.93% -16.06% 48.43% -
  Horiz. % 124.26% 134.84% 145.20% 113.46% 124.59% 148.43% 100.00%
Net Worth 241,920 227,225 218,985 209,908 173,669 162,220 155,129 7.68%
  YoY % 6.47% 3.76% 4.32% 20.87% 7.06% 4.57% -
  Horiz. % 155.95% 146.47% 141.16% 135.31% 111.95% 104.57% 100.00%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 561 1,823 1,684 1,706 3,162 3,220 2,960 -24.19%
  YoY % -69.22% 8.25% -1.29% -46.04% -1.80% 8.80% -
  Horiz. % 18.96% 61.59% 56.90% 57.64% 106.84% 108.80% 100.00%
Div Payout % 34.76 % 52.44 % 46.95 % 103.81 % 141.39 % 154.93 % 68.12 % -10.60%
  YoY % -33.71% 11.69% -54.77% -26.58% -8.74% 127.44% -
  Horiz. % 51.03% 76.98% 68.92% 152.39% 207.56% 227.44% 100.00%
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 241,920 227,225 218,985 209,908 173,669 162,220 155,129 7.68%
  YoY % 6.47% 3.76% 4.32% 20.87% 7.06% 4.57% -
  Horiz. % 155.95% 146.47% 141.16% 135.31% 111.95% 104.57% 100.00%
NOSH 56,130 56,105 56,150 56,885 57,506 58,563 59,209 -0.89%
  YoY % 0.04% -0.08% -1.29% -1.08% -1.80% -1.09% -
  Horiz. % 94.80% 94.76% 94.83% 96.07% 97.12% 98.91% 100.00%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 5.62 % 9.37 % 7.84 % 4.36 % 6.95 % 5.06 % 14.19 % -14.29%
  YoY % -40.02% 19.52% 79.82% -37.27% 37.35% -64.34% -
  Horiz. % 39.61% 66.03% 55.25% 30.73% 48.98% 35.66% 100.00%
ROE 0.67 % 1.53 % 1.64 % 0.78 % 1.29 % 1.28 % 2.80 % -21.19%
  YoY % -56.21% -6.71% 110.26% -39.53% 0.78% -54.29% -
  Horiz. % 23.93% 54.64% 58.57% 27.86% 46.07% 45.71% 100.00%
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 61.66 69.71 73.76 54.82 61.20 70.18 51.74 2.96%
  YoY % -11.55% -5.49% 34.55% -10.42% -12.80% 35.64% -
  Horiz. % 119.17% 134.73% 142.56% 105.95% 118.28% 135.64% 100.00%
EPS 2.88 6.20 6.39 2.89 3.89 3.55 7.34 -14.43%
  YoY % -53.55% -2.97% 121.11% -25.71% 9.58% -51.63% -
  Horiz. % 39.24% 84.47% 87.06% 39.37% 53.00% 48.37% 100.00%
DPS 1.00 3.25 3.00 3.00 5.50 5.50 5.00 -23.51%
  YoY % -69.23% 8.33% 0.00% -45.45% 0.00% 10.00% -
  Horiz. % 20.00% 65.00% 60.00% 60.00% 110.00% 110.00% 100.00%
NAPS 4.3100 4.0500 3.9000 3.6900 3.0200 2.7700 2.6200 8.64%
  YoY % 6.42% 3.85% 5.69% 22.19% 9.03% 5.73% -
  Horiz. % 164.50% 154.58% 148.85% 140.84% 115.27% 105.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,048
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 28.83 32.58 34.50 25.98 29.32 34.23 25.52 2.05%
  YoY % -11.51% -5.57% 32.79% -11.39% -14.34% 34.13% -
  Horiz. % 112.97% 127.66% 135.19% 101.80% 114.89% 134.13% 100.00%
EPS 1.35 2.90 2.99 1.37 1.86 1.73 3.62 -15.15%
  YoY % -53.45% -3.01% 118.25% -26.34% 7.51% -52.21% -
  Horiz. % 37.29% 80.11% 82.60% 37.85% 51.38% 47.79% 100.00%
DPS 0.47 1.52 1.40 1.42 2.63 2.68 2.47 -24.14%
  YoY % -69.08% 8.57% -1.41% -46.01% -1.87% 8.50% -
  Horiz. % 19.03% 61.54% 56.68% 57.49% 106.48% 108.50% 100.00%
NAPS 2.0152 1.8928 1.8242 1.7485 1.4467 1.3513 1.2922 7.68%
  YoY % 6.47% 3.76% 4.33% 20.86% 7.06% 4.57% -
  Horiz. % 155.95% 146.48% 141.17% 135.31% 111.96% 104.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 2.2800 2.3600 1.7300 1.8400 1.6900 1.5800 1.4900 -
P/RPS 3.70 3.39 2.35 3.36 2.76 2.25 2.88 4.26%
  YoY % 9.14% 44.26% -30.06% 21.74% 22.67% -21.88% -
  Horiz. % 128.47% 117.71% 81.60% 116.67% 95.83% 78.12% 100.00%
P/EPS 79.24 38.08 27.07 63.67 43.44 44.51 20.30 25.45%
  YoY % 108.09% 40.67% -57.48% 46.57% -2.40% 119.26% -
  Horiz. % 390.34% 187.59% 133.35% 313.65% 213.99% 219.26% 100.00%
EY 1.26 2.63 3.69 1.57 2.30 2.25 4.93 -20.32%
  YoY % -52.09% -28.73% 135.03% -31.74% 2.22% -54.36% -
  Horiz. % 25.56% 53.35% 74.85% 31.85% 46.65% 45.64% 100.00%
DY 0.44 1.38 1.73 1.63 3.25 3.48 3.36 -28.72%
  YoY % -68.12% -20.23% 6.13% -49.85% -6.61% 3.57% -
  Horiz. % 13.10% 41.07% 51.49% 48.51% 96.73% 103.57% 100.00%
P/NAPS 0.53 0.58 0.44 0.50 0.56 0.57 0.57 -1.20%
  YoY % -8.62% 31.82% -12.00% -10.71% -1.75% 0.00% -
  Horiz. % 92.98% 101.75% 77.19% 87.72% 98.25% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 19/12/17 29/12/16 22/12/15 23/12/14 24/12/13 27/12/12 29/12/11 -
Price 2.2200 2.1800 2.4500 1.6800 1.8200 1.5700 1.5100 -
P/RPS 3.60 3.13 3.32 3.06 2.97 2.24 2.92 3.55%
  YoY % 15.02% -5.72% 8.50% 3.03% 32.59% -23.29% -
  Horiz. % 123.29% 107.19% 113.70% 104.79% 101.71% 76.71% 100.00%
P/EPS 77.16 35.18 38.34 58.13 46.79 44.23 20.57 24.63%
  YoY % 119.33% -8.24% -34.04% 24.24% 5.79% 115.02% -
  Horiz. % 375.11% 171.03% 186.39% 282.60% 227.47% 215.02% 100.00%
EY 1.30 2.84 2.61 1.72 2.14 2.26 4.86 -19.71%
  YoY % -54.23% 8.81% 51.74% -19.63% -5.31% -53.50% -
  Horiz. % 26.75% 58.44% 53.70% 35.39% 44.03% 46.50% 100.00%
DY 0.45 1.49 1.22 1.79 3.02 3.50 3.31 -28.27%
  YoY % -69.80% 22.13% -31.84% -40.73% -13.71% 5.74% -
  Horiz. % 13.60% 45.02% 36.86% 54.08% 91.24% 105.74% 100.00%
P/NAPS 0.52 0.54 0.63 0.46 0.60 0.57 0.58 -1.80%
  YoY % -3.70% -14.29% 36.96% -23.33% 5.26% -1.72% -
  Horiz. % 89.66% 93.10% 108.62% 79.31% 103.45% 98.28% 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.
 


 

221  184  518  1325 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.17+0.005 
 SUMATEC 0.0250.00 
 LAMBO 0.055-0.005 
 MERIDIAN 0.09-0.025 
 DSONIC 0.925+0.035 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.3650.00 
 MNC 0.080.00 
 SEALINK 0.30+0.03 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
4. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
7. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
8. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers