[ANALABS] QoQ Annualized Quarter Result on 31-Jul-2013 [#1]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
25-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 71.76%
YoY- 64.49%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 140,324 147,184 145,018 149,256 147,376 149,309 148,226 -3.59%
PBT 11,865 16,141 16,710 20,512 13,626 14,128 12,520 -3.52%
Tax -2,770 -3,048 -2,388 -1,648 -4,080 -3,540 -3,378 -12.42%
NP 9,095 13,093 14,322 18,864 9,546 10,588 9,142 -0.34%
-
NP to SH 9,695 12,090 12,672 16,396 9,546 10,588 9,142 4.00%
-
Tax Rate 23.35% 18.88% 14.29% 8.03% 29.94% 25.06% 26.98% -
Total Cost 131,229 134,090 130,696 130,392 137,830 138,721 139,084 -3.81%
-
Net Worth 209,078 176,178 173,951 167,529 165,195 164,802 162,537 18.33%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 2,372 3,170 6,336 - 3,210 4,300 6,454 -48.78%
Div Payout % 24.47% 26.22% 50.00% - 33.63% 40.62% 70.60% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 209,078 176,178 173,951 167,529 165,195 164,802 162,537 18.33%
NOSH 57,439 57,574 57,600 57,570 58,373 58,648 58,677 -1.41%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 6.48% 8.90% 9.88% 12.64% 6.48% 7.09% 6.17% -
ROE 4.64% 6.86% 7.28% 9.79% 5.78% 6.42% 5.62% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 244.30 255.64 251.77 259.26 252.47 254.58 252.61 -2.21%
EPS 16.88 21.00 22.00 28.48 16.46 18.05 15.58 5.50%
DPS 4.13 5.51 11.00 0.00 5.50 7.33 11.00 -48.04%
NAPS 3.64 3.06 3.02 2.91 2.83 2.81 2.77 20.03%
Adjusted Per Share Value based on latest NOSH - 57,570
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 116.89 122.60 120.80 124.33 122.76 124.37 123.47 -3.59%
EPS 8.08 10.07 10.56 13.66 7.95 8.82 7.62 3.99%
DPS 1.98 2.64 5.28 0.00 2.67 3.58 5.38 -48.73%
NAPS 1.7416 1.4676 1.449 1.3955 1.3761 1.3728 1.3539 18.33%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.79 1.70 1.69 1.68 1.50 1.51 1.58 -
P/RPS 0.73 0.66 0.67 0.65 0.59 0.59 0.63 10.34%
P/EPS 10.61 8.10 7.68 5.90 9.17 8.36 10.14 3.07%
EY 9.43 12.35 13.02 16.95 10.90 11.96 9.86 -2.93%
DY 2.31 3.24 6.51 0.00 3.67 4.86 6.96 -52.15%
P/NAPS 0.49 0.56 0.56 0.58 0.53 0.54 0.57 -9.61%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 27/03/14 24/12/13 25/09/13 28/06/13 28/03/13 27/12/12 -
Price 1.80 1.71 1.82 1.70 1.68 1.45 1.57 -
P/RPS 0.74 0.67 0.72 0.66 0.67 0.57 0.62 12.55%
P/EPS 10.66 8.14 8.27 5.97 10.27 8.03 10.08 3.81%
EY 9.38 12.28 12.09 16.75 9.73 12.45 9.92 -3.67%
DY 2.29 3.22 6.04 0.00 3.27 5.06 7.01 -52.66%
P/NAPS 0.49 0.56 0.60 0.58 0.59 0.52 0.57 -9.61%

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