[ANALABS] QoQ Annualized Quarter Result on 30-Apr-2013 [#4]

Stock

[ANALABS] ANALABS RESOURCES BHD

Announcement Date

28-Jun-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2013

Quarter

30-Apr-2013 [#4]

Profit Trend

QoQ- -9.84%

YoY- -34.51%

Quarter Report

ANALABS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Annualized Quarter Result
Revenue	147,184	145,018	149,256	147,376	149,309	148,226	132,064	7.47%
YoY %	1.49%	-2.84%	1.28%	-1.29%	0.73%	12.24%	-	-
Horiz. %	111.45%	109.81%	113.02%	111.59%	113.06%	112.24%	100.00%	-
PBT	16,141	16,710	20,512	13,626	14,128	12,520	12,548	18.22%
YoY %	-3.41%	-18.54%	50.54%	-3.55%	12.84%	-0.22%	-	-
Horiz. %	128.63%	133.17%	163.47%	108.59%	112.59%	99.78%	100.00%	-
Tax	-3,048	-2,388	-1,648	-4,080	-3,540	-3,378	-2,580	11.72%
YoY %	-27.64%	-44.90%	59.61%	-15.25%	-4.80%	-30.93%	-	-
Horiz. %	118.14%	92.56%	63.88%	158.14%	137.21%	130.93%	100.00%	-
NP	13,093	14,322	18,864	9,546	10,588	9,142	9,968	19.87%
YoY %	-8.58%	-24.08%	97.61%	-9.84%	15.82%	-8.29%	-	-
Horiz. %	131.35%	143.68%	189.25%	95.77%	106.22%	91.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,090	12,672	16,396	9,546	10,588	9,142	9,968	13.69%
YoY %	-4.59%	-22.71%	71.76%	-9.84%	15.82%	-8.29%	-	-
Horiz. %	121.29%	127.13%	164.49%	95.77%	106.22%	91.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.88%	14.29%	8.03%	29.94%	25.06%	26.98%	20.56%	-
YoY %	32.12%	77.96%	-73.18%	19.47%	-7.12%	31.23%	-	-
Horiz. %	91.83%	69.50%	39.06%	145.62%	121.89%	131.23%	100.00%	-
Total Cost	134,090	130,696	130,392	137,830	138,721	139,084	122,096	6.42%
YoY %	2.60%	0.23%	-5.40%	-0.64%	-0.26%	13.91%	-	-
Horiz. %	109.82%	107.04%	106.79%	112.89%	113.62%	113.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	176,178	173,951	167,529	165,195	164,802	162,537	162,187	5.65%
YoY %	1.28%	3.83%	1.41%	0.24%	1.39%	0.22%	-	-
Horiz. %	108.63%	107.25%	103.29%	101.85%	101.61%	100.22%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Dividend
Div	3,170	6,336	-	3,210	4,300	6,454	-	-
YoY %	-49.97%	0.00%	-	-25.35%	-33.37%	0.00%	-	-
Horiz. %	49.12%	98.17%	-	49.74%	66.63%	100.00%	-	-
Div Payout %	26.22%	50.00%	-	33.63%	40.62%	70.60%	-	-
YoY %	-47.56%	0.00%	-	-17.21%	-42.46%	0.00%	-	-
Horiz. %	37.14%	70.82%	-	47.63%	57.54%	100.00%	-	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Equity
Net Worth	176,178	173,951	167,529	165,195	164,802	162,537	162,187	5.65%
YoY %	1.28%	3.83%	1.41%	0.24%	1.39%	0.22%	-	-
Horiz. %	108.63%	107.25%	103.29%	101.85%	101.61%	100.22%	100.00%	-
NOSH	57,574	57,600	57,570	58,373	58,648	58,677	59,192	-1.82%
YoY %	-0.05%	0.05%	-1.38%	-0.47%	-0.05%	-0.87%	-	-
Horiz. %	97.27%	97.31%	97.26%	98.62%	99.08%	99.13%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Ratio Analysis
NP Margin	8.90%	9.88%	12.64%	6.48%	7.09%	6.17%	7.55%	-
YoY %	-9.92%	-21.84%	95.06%	-8.60%	14.91%	-18.28%	-	-
Horiz. %	117.88%	130.86%	167.42%	85.83%	93.91%	81.72%	100.00%	-
ROE	6.86%	7.28%	9.79%	5.78%	6.42%	5.62%	6.15%	-
YoY %	-5.77%	-25.64%	69.38%	-9.97%	14.23%	-8.62%	-	-
Horiz. %	111.54%	118.37%	159.19%	93.98%	104.39%	91.38%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Per Share
RPS	255.64	251.77	259.26	252.47	254.58	252.61	223.11	9.47%
YoY %	1.54%	-2.89%	2.69%	-0.83%	0.78%	13.22%	-	-
Horiz. %	114.58%	112.85%	116.20%	113.16%	114.11%	113.22%	100.00%	-
EPS	21.00	22.00	28.48	16.46	18.05	15.58	16.84	15.80%
YoY %	-4.55%	-22.75%	73.03%	-8.81%	15.85%	-7.48%	-	-
Horiz. %	124.70%	130.64%	169.12%	97.74%	107.19%	92.52%	100.00%	-
DPS	5.51	11.00	0.00	5.50	7.33	11.00	0.00	-
YoY %	-49.91%	0.00%	0.00%	-24.97%	-33.36%	0.00%	-	-
Horiz. %	50.09%	100.00%	0.00%	50.00%	66.64%	100.00%	-	-
NAPS	3.06	3.02	2.91	2.83	2.81	2.77	2.74	7.62%
YoY %	1.32%	3.78%	2.83%	0.71%	1.44%	1.09%	-	-
Horiz. %	111.68%	110.22%	106.20%	103.28%	102.55%	101.09%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Adjusted Per Share Value based on latest NOSH - 57,697
RPS	122.60	120.80	124.33	122.76	124.37	123.47	110.01	7.46%
YoY %	1.49%	-2.84%	1.28%	-1.29%	0.73%	12.24%	-	-
Horiz. %	111.44%	109.81%	113.02%	111.59%	113.05%	112.24%	100.00%	-
EPS	10.07	10.56	13.66	7.95	8.82	7.62	8.30	13.71%
YoY %	-4.64%	-22.69%	71.82%	-9.86%	15.75%	-8.19%	-	-
Horiz. %	121.33%	127.23%	164.58%	95.78%	106.27%	91.81%	100.00%	-
DPS	2.64	5.28	0.00	2.67	3.58	5.38	0.00	-
YoY %	-50.00%	0.00%	0.00%	-25.42%	-33.46%	0.00%	-	-
Horiz. %	49.07%	98.14%	0.00%	49.63%	66.54%	100.00%	-	-
NAPS	1.4676	1.449	1.3955	1.3761	1.3728	1.3539	1.351	5.65%
YoY %	1.28%	3.83%	1.41%	0.24%	1.40%	0.21%	-	-
Horiz. %	108.63%	107.25%	103.29%	101.86%	101.61%	100.21%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	-
Price	1.70	1.69	1.68	1.50	1.51	1.58	1.50	-
P/RPS	0.66	0.67	0.65	0.59	0.59	0.63	0.67	-0.99%
YoY %	-1.49%	3.08%	10.17%	0.00%	-6.35%	-5.97%	-	-
Horiz. %	98.51%	100.00%	97.01%	88.06%	88.06%	94.03%	100.00%	-
P/EPS	8.10	7.68	5.90	9.17	8.36	10.14	8.91	-6.14%
YoY %	5.47%	30.17%	-35.66%	9.69%	-17.55%	13.80%	-	-
Horiz. %	90.91%	86.20%	66.22%	102.92%	93.83%	113.80%	100.00%	-
EY	12.35	13.02	16.95	10.90	11.96	9.86	11.23	6.52%
YoY %	-5.15%	-23.19%	55.50%	-8.86%	21.30%	-12.20%	-	-
Horiz. %	109.97%	115.94%	150.93%	97.06%	106.50%	87.80%	100.00%	-
DY	3.24	6.51	0.00	3.67	4.86	6.96	0.00	-
YoY %	-50.23%	0.00%	0.00%	-24.49%	-30.17%	0.00%	-	-
Horiz. %	46.55%	93.53%	0.00%	52.73%	69.83%	100.00%	-	-
P/NAPS	0.56	0.56	0.58	0.53	0.54	0.57	0.55	1.20%
YoY %	0.00%	-3.45%	9.43%	-1.85%	-5.26%	3.64%	-	-
Horiz. %	101.82%	101.82%	105.45%	96.36%	98.18%	103.64%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Price Multiplier on Announcement Date
Date	27/03/14	24/12/13	25/09/13	28/06/13	28/03/13	27/12/12	20/09/12	-
Price	1.71	1.82	1.70	1.68	1.45	1.57	1.49	-
P/RPS	0.67	0.72	0.66	0.67	0.57	0.62	0.67	0.00%
YoY %	-6.94%	9.09%	-1.49%	17.54%	-8.06%	-7.46%	-	-
Horiz. %	100.00%	107.46%	98.51%	100.00%	85.07%	92.54%	100.00%	-
P/EPS	8.14	8.27	5.97	10.27	8.03	10.08	8.85	-5.40%
YoY %	-1.57%	38.53%	-41.87%	27.90%	-20.34%	13.90%	-	-
Horiz. %	91.98%	93.45%	67.46%	116.05%	90.73%	113.90%	100.00%	-
EY	12.28	12.09	16.75	9.73	12.45	9.92	11.30	5.68%
YoY %	1.57%	-27.82%	72.15%	-21.85%	25.50%	-12.21%	-	-
Horiz. %	108.67%	106.99%	148.23%	86.11%	110.18%	87.79%	100.00%	-
DY	3.22	6.04	0.00	3.27	5.06	7.01	0.00	-
YoY %	-46.69%	0.00%	0.00%	-35.38%	-27.82%	0.00%	-	-
Horiz. %	45.93%	86.16%	0.00%	46.65%	72.18%	100.00%	-	-
P/NAPS	0.56	0.60	0.58	0.59	0.52	0.57	0.54	2.44%
YoY %	-6.67%	3.45%	-1.69%	13.46%	-8.77%	5.56%	-	-
Horiz. %	103.70%	111.11%	107.41%	109.26%	96.30%	105.56%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos