[ANALABS] QoQ TTM Result on 30-Apr-2012 [#4]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -21.49%
YoY- -17.48%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 141,395 130,968 120,504 120,628 127,348 133,008 135,935 2.64%
PBT 13,045 13,551 16,362 17,846 24,718 24,445 23,242 -31.83%
Tax -1,970 -2,276 -2,820 -3,268 -6,150 -5,958 -5,165 -47.25%
NP 11,075 11,275 13,542 14,578 18,568 18,487 18,077 -27.75%
-
NP to SH 11,075 11,275 13,542 14,578 18,568 18,487 18,077 -27.75%
-
Tax Rate 15.10% 16.80% 17.24% 18.31% 24.88% 24.37% 22.22% -
Total Cost 130,320 119,693 106,962 106,050 108,780 114,521 117,858 6.89%
-
Net Worth 163,601 162,220 162,187 158,707 154,644 155,129 151,538 5.21%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 3,220 3,220 2,960 2,960 2,960 2,960 2,963 5.67%
Div Payout % 29.08% 28.57% 21.86% 20.31% 15.94% 16.01% 16.40% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 163,601 162,220 162,187 158,707 154,644 155,129 151,538 5.21%
NOSH 58,221 58,563 59,192 58,780 59,024 59,209 59,194 -1.09%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 7.83% 8.61% 11.24% 12.09% 14.58% 13.90% 13.30% -
ROE 6.77% 6.95% 8.35% 9.19% 12.01% 11.92% 11.93% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 242.86 223.63 203.58 205.22 215.75 224.64 229.64 3.78%
EPS 19.02 19.25 22.88 24.80 31.46 31.22 30.54 -26.96%
DPS 5.50 5.50 5.00 5.00 5.00 5.00 5.00 6.52%
NAPS 2.81 2.77 2.74 2.70 2.62 2.62 2.56 6.37%
Adjusted Per Share Value based on latest NOSH - 58,780
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 117.78 109.10 100.38 100.48 106.08 110.80 113.23 2.64%
EPS 9.23 9.39 11.28 12.14 15.47 15.40 15.06 -27.74%
DPS 2.68 2.68 2.47 2.47 2.47 2.47 2.47 5.56%
NAPS 1.3628 1.3513 1.351 1.322 1.2882 1.2922 1.2623 5.21%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.51 1.58 1.50 1.55 1.62 1.49 1.64 -
P/RPS 0.62 0.71 0.74 0.76 0.75 0.66 0.71 -8.60%
P/EPS 7.94 8.21 6.56 6.25 5.15 4.77 5.37 29.63%
EY 12.60 12.19 15.25 16.00 19.42 20.95 18.62 -22.83%
DY 3.64 3.48 3.33 3.23 3.09 3.36 3.05 12.45%
P/NAPS 0.54 0.57 0.55 0.57 0.62 0.57 0.64 -10.66%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 27/12/12 20/09/12 27/06/12 29/03/12 29/12/11 28/09/11 -
Price 1.45 1.57 1.49 1.52 1.55 1.51 1.42 -
P/RPS 0.60 0.70 0.73 0.74 0.72 0.67 0.62 -2.15%
P/EPS 7.62 8.15 6.51 6.13 4.93 4.84 4.65 38.78%
EY 13.12 12.26 15.35 16.32 20.30 20.68 21.51 -27.97%
DY 3.79 3.50 3.36 3.29 3.23 3.31 3.52 5.02%
P/NAPS 0.52 0.57 0.54 0.56 0.59 0.58 0.55 -3.65%

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