[ANALABS] QoQ TTM Result on 30-Apr-2009 [#4]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -2.75%
YoY- 0.44%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 89,650 63,464 51,065 54,651 54,513 51,808 46,241 55.29%
PBT 17,511 12,207 10,694 11,620 11,770 12,466 12,029 28.35%
Tax -4,770 -2,869 -2,451 -2,247 -2,090 -3,128 -1,704 98.25%
NP 12,741 9,338 8,243 9,373 9,680 9,338 10,325 15.00%
-
NP to SH 12,741 9,338 8,243 9,373 9,638 9,296 10,283 15.31%
-
Tax Rate 27.24% 23.50% 22.92% 19.34% 17.76% 25.09% 14.17% -
Total Cost 76,909 54,126 42,822 45,278 44,833 42,470 35,916 65.90%
-
Net Worth 126,299 121,067 116,854 115,062 111,501 109,198 106,101 12.28%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 2,967 2,967 2,685 2,685 2,685 2,685 1,967 31.42%
Div Payout % 23.29% 31.78% 32.58% 28.65% 27.86% 28.89% 19.13% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 126,299 121,067 116,854 115,062 111,501 109,198 106,101 12.28%
NOSH 59,295 59,346 59,316 59,310 59,626 59,671 59,607 -0.34%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 14.21% 14.71% 16.14% 17.15% 17.76% 18.02% 22.33% -
ROE 10.09% 7.71% 7.05% 8.15% 8.64% 8.51% 9.69% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 151.19 106.94 86.09 92.14 91.42 86.82 77.58 55.83%
EPS 21.49 15.73 13.90 15.80 16.16 15.58 17.25 15.73%
DPS 5.00 5.00 4.50 4.50 4.50 4.50 3.30 31.81%
NAPS 2.13 2.04 1.97 1.94 1.87 1.83 1.78 12.67%
Adjusted Per Share Value based on latest NOSH - 59,310
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 74.68 52.87 42.54 45.52 45.41 43.16 38.52 55.29%
EPS 10.61 7.78 6.87 7.81 8.03 7.74 8.57 15.25%
DPS 2.47 2.47 2.24 2.24 2.24 2.24 1.64 31.29%
NAPS 1.0521 1.0085 0.9734 0.9585 0.9288 0.9096 0.8838 12.28%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.21 1.14 1.04 0.87 0.81 0.74 0.80 -
P/RPS 0.80 1.07 1.21 0.94 0.89 0.85 1.03 -15.46%
P/EPS 5.63 7.25 7.48 5.51 5.01 4.75 4.64 13.72%
EY 17.76 13.80 13.36 18.16 19.96 21.05 21.56 -12.09%
DY 4.13 4.39 4.33 5.17 5.56 6.08 4.13 0.00%
P/NAPS 0.57 0.56 0.53 0.45 0.43 0.40 0.45 17.01%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/03/10 08/12/09 28/09/09 30/06/09 30/03/09 24/12/08 24/09/08 -
Price 1.26 1.13 1.09 0.90 0.79 0.79 0.80 -
P/RPS 0.83 1.06 1.27 0.98 0.86 0.91 1.03 -13.37%
P/EPS 5.86 7.18 7.84 5.70 4.89 5.07 4.64 16.78%
EY 17.05 13.92 12.75 17.56 20.46 19.72 21.56 -14.44%
DY 3.97 4.42 4.13 5.00 5.70 5.70 4.13 -2.59%
P/NAPS 0.59 0.55 0.55 0.46 0.42 0.43 0.45 19.73%

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