[ANCOMLB] QoQ Annualized Quarter Result on 31-Aug-2010 [#1]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- 121.56%
YoY- 620.63%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 61,888 60,649 63,146 60,820 58,893 58,454 49,340 16.32%
PBT 16,165 19,200 4,738 5,776 4,717 5,874 -744 -
Tax -5,524 -4,836 1,070 3,048 -498 86 -366 511.73%
NP 10,641 14,364 5,808 8,824 4,219 5,961 -1,110 -
-
NP to SH 9,672 13,284 4,606 7,872 3,553 5,308 -1,110 -
-
Tax Rate 34.17% 25.19% -22.58% -52.77% 10.56% -1.46% - -
Total Cost 51,247 46,285 57,338 51,996 54,674 52,493 50,450 1.05%
-
Net Worth 75,635 80,652 25,718 0 49,523 28,643 29,071 89.27%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 18,908 - - - - - - -
Div Payout % 195.50% - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 75,635 80,652 25,718 0 49,523 28,643 29,071 89.27%
NOSH 472,722 474,428 257,187 251,538 260,652 260,399 252,857 51.81%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 17.19% 23.68% 9.20% 14.51% 7.16% 10.20% -2.25% -
ROE 12.79% 16.47% 17.91% 0.00% 7.17% 18.53% -3.82% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 13.09 12.78 24.55 24.18 22.59 22.45 18.67 -21.09%
EPS 2.75 2.80 0.98 1.68 0.75 1.12 -0.42 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.10 0.00 0.19 0.11 0.11 28.40%
Adjusted Per Share Value based on latest NOSH - 251,538
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 13.08 12.81 13.34 12.85 12.44 12.35 10.42 16.38%
EPS 2.04 2.81 0.97 1.66 0.75 1.12 -0.23 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.1704 0.0543 0.00 0.1046 0.0605 0.0614 89.31%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 20/11/09 -
Price 0.12 0.12 0.055 0.055 0.055 0.055 0.055 -
P/RPS 0.92 0.94 0.22 0.23 0.24 0.25 0.29 116.05%
P/EPS 5.87 4.29 3.07 1.76 4.03 2.70 -13.10 -
EY 17.05 23.33 32.56 56.90 24.78 37.06 -7.64 -
DY 33.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.71 0.55 0.00 0.29 0.50 0.50 31.06%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 27/07/11 27/04/11 25/01/11 26/10/10 30/07/10 27/04/10 26/01/10 -
Price 0.14 0.14 0.12 0.055 0.055 0.055 0.055 -
P/RPS 1.07 1.10 0.49 0.23 0.24 0.25 0.29 138.96%
P/EPS 6.84 5.00 6.70 1.76 4.03 2.70 -13.10 -
EY 14.61 20.00 14.92 56.90 24.78 37.06 -7.64 -
DY 28.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 1.20 0.00 0.29 0.50 0.50 45.82%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment