[ANCOMLB] QoQ TTM Result on 31-Aug-2013 [#1]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -45.06%
YoY- -84.22%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
TTM Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 49,729 55,511 62,720 61,486 61,463 62,961 62,680 -14.31%
PBT 14,939 15,850 3,232 2,908 2,761 2,245 3,288 174.57%
Tax -1,016 -1,618 -1,372 -1,348 -982 -818 -952 4.43%
NP 13,923 14,232 1,860 1,560 1,779 1,427 2,336 229.08%
-
NP to SH 14,163 13,621 1,087 345 628 375 1,292 394.19%
-
Tax Rate 6.80% 10.21% 42.45% 46.35% 35.57% 36.44% 28.95% -
Total Cost 35,806 41,279 60,860 59,926 59,684 61,534 60,344 -29.41%
-
Net Worth 52,061 52,061 0 56,794 56,794 70,992 70,992 -18.69%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - 47 47 47 47 -
Div Payout % - - - 13.72% 7.54% 12.62% 3.66% -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 52,061 52,061 0 56,794 56,794 70,992 70,992 -18.69%
NOSH 473,286 473,286 473,286 473,286 473,286 473,286 473,286 0.00%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 28.00% 25.64% 2.97% 2.54% 2.89% 2.27% 3.73% -
ROE 27.20% 26.16% 0.00% 0.61% 1.11% 0.53% 1.82% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 10.51 11.73 13.25 12.99 12.99 13.30 13.24 -14.28%
EPS 2.99 2.88 0.23 0.07 0.13 0.08 0.27 397.55%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -
NAPS 0.11 0.11 0.00 0.12 0.12 0.15 0.15 -18.69%
Adjusted Per Share Value based on latest NOSH - 473,286
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 10.51 11.73 13.25 12.99 12.99 13.30 13.24 -14.28%
EPS 2.99 2.88 0.23 0.07 0.13 0.08 0.27 397.55%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -
NAPS 0.11 0.11 0.00 0.12 0.12 0.15 0.15 -18.69%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.11 0.15 0.19 0.175 0.145 0.14 0.15 -
P/RPS 1.05 1.28 1.43 1.35 1.12 1.05 1.13 -4.78%
P/EPS 3.68 5.21 82.73 240.07 109.28 176.69 54.95 -83.53%
EY 27.20 19.19 1.21 0.42 0.92 0.57 1.82 507.73%
DY 0.00 0.00 0.00 0.06 0.07 0.07 0.07 -
P/NAPS 1.00 1.36 0.00 1.46 1.21 0.93 1.00 0.00%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 25/07/14 30/04/14 27/01/14 29/10/13 31/07/13 30/04/13 30/01/13 -
Price 0.135 0.165 0.14 0.18 0.135 0.135 0.15 -
P/RPS 1.28 1.41 1.06 1.39 1.04 1.01 1.13 8.67%
P/EPS 4.51 5.73 60.96 246.93 101.74 170.38 54.95 -81.14%
EY 22.17 17.44 1.64 0.40 0.98 0.59 1.82 430.22%
DY 0.00 0.00 0.00 0.06 0.07 0.07 0.07 -
P/NAPS 1.23 1.50 0.00 1.50 1.13 0.90 1.00 14.81%

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