Highlights

[ANALABS] YoY Quarter Result on 2018-10-31 [#2]

Stock [ANALABS]: ANALABS RESOURCES BHD
Announcement Date 20-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Oct-2018  [#2]
Profit Trend QoQ -     0.84%    YoY -     55.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 40,166 34,609 39,110 41,414 31,187 35,195 41,097 -0.38%
  YoY % 16.06% -11.51% -5.56% 32.79% -11.39% -14.36% -
  Horiz. % 97.73% 84.21% 95.17% 100.77% 75.89% 85.64% 100.00%
PBT 3,115 2,279 4,134 4,604 1,811 3,227 3,123 -0.04%
  YoY % 36.68% -44.87% -10.21% 154.22% -43.88% 3.33% -
  Horiz. % 99.74% 72.97% 132.37% 147.42% 57.99% 103.33% 100.00%
Tax -393 -333 -470 -1,358 -450 -782 -1,044 -15.02%
  YoY % -18.02% 29.15% 65.39% -201.78% 42.46% 25.10% -
  Horiz. % 37.64% 31.90% 45.02% 130.08% 43.10% 74.90% 100.00%
NP 2,722 1,946 3,664 3,246 1,361 2,445 2,079 4.59%
  YoY % 39.88% -46.89% 12.88% 138.50% -44.34% 17.60% -
  Horiz. % 130.93% 93.60% 176.24% 156.13% 65.46% 117.60% 100.00%
NP to SH 2,515 1,615 3,477 3,588 1,644 2,237 2,079 3.22%
  YoY % 55.73% -53.55% -3.09% 118.25% -26.51% 7.60% -
  Horiz. % 120.97% 77.68% 167.24% 172.58% 79.08% 107.60% 100.00%
Tax Rate 12.62 % 14.61 % 11.37 % 29.50 % 24.85 % 24.23 % 33.43 % -14.98%
  YoY % -13.62% 28.50% -61.46% 18.71% 2.56% -27.52% -
  Horiz. % 37.75% 43.70% 34.01% 88.24% 74.33% 72.48% 100.00%
Total Cost 37,444 32,663 35,446 38,168 29,826 32,750 39,018 -0.68%
  YoY % 14.64% -7.85% -7.13% 27.97% -8.93% -16.06% -
  Horiz. % 95.97% 83.71% 90.85% 97.82% 76.44% 83.94% 100.00%
Net Worth 244,228 241,920 227,225 218,985 209,908 173,669 162,220 7.05%
  YoY % 0.95% 6.47% 3.76% 4.32% 20.87% 7.06% -
  Horiz. % 150.55% 149.13% 140.07% 134.99% 129.40% 107.06% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 2,230 561 1,823 1,684 1,706 3,162 3,220 -5.94%
  YoY % 297.36% -69.22% 8.25% -1.29% -46.04% -1.80% -
  Horiz. % 69.25% 17.43% 56.61% 52.30% 52.98% 98.20% 100.00%
Div Payout % 88.68 % 34.76 % 52.44 % 46.95 % 103.81 % 141.39 % 154.93 % -8.88%
  YoY % 155.12% -33.71% 11.69% -54.77% -26.58% -8.74% -
  Horiz. % 57.24% 22.44% 33.85% 30.30% 67.00% 91.26% 100.00%
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 244,228 241,920 227,225 218,985 209,908 173,669 162,220 7.05%
  YoY % 0.95% 6.47% 3.76% 4.32% 20.87% 7.06% -
  Horiz. % 150.55% 149.13% 140.07% 134.99% 129.40% 107.06% 100.00%
NOSH 111,520 56,130 56,105 56,150 56,885 57,506 58,563 11.33%
  YoY % 98.68% 0.04% -0.08% -1.29% -1.08% -1.80% -
  Horiz. % 190.43% 95.84% 95.80% 95.88% 97.14% 98.20% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 6.78 % 5.62 % 9.37 % 7.84 % 4.36 % 6.95 % 5.06 % 5.00%
  YoY % 20.64% -40.02% 19.52% 79.82% -37.27% 37.35% -
  Horiz. % 133.99% 111.07% 185.18% 154.94% 86.17% 137.35% 100.00%
ROE 1.03 % 0.67 % 1.53 % 1.64 % 0.78 % 1.29 % 1.28 % -3.56%
  YoY % 53.73% -56.21% -6.71% 110.26% -39.53% 0.78% -
  Horiz. % 80.47% 52.34% 119.53% 128.12% 60.94% 100.78% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 36.02 61.66 69.71 73.76 54.82 61.20 70.18 -10.52%
  YoY % -41.58% -11.55% -5.49% 34.55% -10.42% -12.80% -
  Horiz. % 51.33% 87.86% 99.33% 105.10% 78.11% 87.20% 100.00%
EPS 2.26 2.88 6.20 6.39 2.89 3.89 3.55 -7.25%
  YoY % -21.53% -53.55% -2.97% 121.11% -25.71% 9.58% -
  Horiz. % 63.66% 81.13% 174.65% 180.00% 81.41% 109.58% 100.00%
DPS 2.00 1.00 3.25 3.00 3.00 5.50 5.50 -15.51%
  YoY % 100.00% -69.23% 8.33% 0.00% -45.45% 0.00% -
  Horiz. % 36.36% 18.18% 59.09% 54.55% 54.55% 100.00% 100.00%
NAPS 2.1900 4.3100 4.0500 3.9000 3.6900 3.0200 2.7700 -3.84%
  YoY % -49.19% 6.42% 3.85% 5.69% 22.19% 9.03% -
  Horiz. % 79.06% 155.60% 146.21% 140.79% 133.21% 109.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,048
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 33.46 28.83 32.58 34.50 25.98 29.32 34.23 -0.38%
  YoY % 16.06% -11.51% -5.57% 32.79% -11.39% -14.34% -
  Horiz. % 97.75% 84.22% 95.18% 100.79% 75.90% 85.66% 100.00%
EPS 2.09 1.35 2.90 2.99 1.37 1.86 1.73 3.20%
  YoY % 54.81% -53.45% -3.01% 118.25% -26.34% 7.51% -
  Horiz. % 120.81% 78.03% 167.63% 172.83% 79.19% 107.51% 100.00%
DPS 1.86 0.47 1.52 1.40 1.42 2.63 2.68 -5.90%
  YoY % 295.74% -69.08% 8.57% -1.41% -46.01% -1.87% -
  Horiz. % 69.40% 17.54% 56.72% 52.24% 52.99% 98.13% 100.00%
NAPS 2.0344 2.0152 1.8928 1.8242 1.7485 1.4467 1.3513 7.05%
  YoY % 0.95% 6.47% 3.76% 4.33% 20.86% 7.06% -
  Horiz. % 150.55% 149.13% 140.07% 135.00% 129.39% 107.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.1400 2.2800 2.3600 1.7300 1.8400 1.6900 1.5800 -
P/RPS 3.17 3.70 3.39 2.35 3.36 2.76 2.25 5.88%
  YoY % -14.32% 9.14% 44.26% -30.06% 21.74% 22.67% -
  Horiz. % 140.89% 164.44% 150.67% 104.44% 149.33% 122.67% 100.00%
P/EPS 50.55 79.24 38.08 27.07 63.67 43.44 44.51 2.14%
  YoY % -36.21% 108.09% 40.67% -57.48% 46.57% -2.40% -
  Horiz. % 113.57% 178.03% 85.55% 60.82% 143.05% 97.60% 100.00%
EY 1.98 1.26 2.63 3.69 1.57 2.30 2.25 -2.11%
  YoY % 57.14% -52.09% -28.73% 135.03% -31.74% 2.22% -
  Horiz. % 88.00% 56.00% 116.89% 164.00% 69.78% 102.22% 100.00%
DY 1.75 0.44 1.38 1.73 1.63 3.25 3.48 -10.82%
  YoY % 297.73% -68.12% -20.23% 6.13% -49.85% -6.61% -
  Horiz. % 50.29% 12.64% 39.66% 49.71% 46.84% 93.39% 100.00%
P/NAPS 0.52 0.53 0.58 0.44 0.50 0.56 0.57 -1.52%
  YoY % -1.89% -8.62% 31.82% -12.00% -10.71% -1.75% -
  Horiz. % 91.23% 92.98% 101.75% 77.19% 87.72% 98.25% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 20/12/18 19/12/17 29/12/16 22/12/15 23/12/14 24/12/13 27/12/12 -
Price 1.1000 2.2200 2.1800 2.4500 1.6800 1.8200 1.5700 -
P/RPS 3.05 3.60 3.13 3.32 3.06 2.97 2.24 5.28%
  YoY % -15.28% 15.02% -5.72% 8.50% 3.03% 32.59% -
  Horiz. % 136.16% 160.71% 139.73% 148.21% 136.61% 132.59% 100.00%
P/EPS 48.78 77.16 35.18 38.34 58.13 46.79 44.23 1.64%
  YoY % -36.78% 119.33% -8.24% -34.04% 24.24% 5.79% -
  Horiz. % 110.29% 174.45% 79.54% 86.68% 131.43% 105.79% 100.00%
EY 2.05 1.30 2.84 2.61 1.72 2.14 2.26 -1.61%
  YoY % 57.69% -54.23% 8.81% 51.74% -19.63% -5.31% -
  Horiz. % 90.71% 57.52% 125.66% 115.49% 76.11% 94.69% 100.00%
DY 1.82 0.45 1.49 1.22 1.79 3.02 3.50 -10.32%
  YoY % 304.44% -69.80% 22.13% -31.84% -40.73% -13.71% -
  Horiz. % 52.00% 12.86% 42.57% 34.86% 51.14% 86.29% 100.00%
P/NAPS 0.50 0.52 0.54 0.63 0.46 0.60 0.57 -2.16%
  YoY % -3.85% -3.70% -14.29% 36.96% -23.33% 5.26% -
  Horiz. % 87.72% 91.23% 94.74% 110.53% 80.70% 105.26% 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.
 


 

166  157  481  1444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.03+0.005 
 HSI-H6P 0.18+0.015 
 MERIDIAN 0.085-0.03 
 MNC 0.075-0.005 
 HSI-H8E 0.455+0.02 
 EFORCE 0.695+0.03 
 SEALINK 0.295+0.025 
 HSI-H6Q 0.385+0.02 
 HSI-C7F 0.405-0.015 
 KSTAR-WA 0.025+0.01 

TOP ARTICLES

1. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
2. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
3. 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
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi 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. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
Partners & Brokers