[ANALABS] QoQ TTM Result on 31-Jan-2013 [#3]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -1.77%
YoY- -40.35%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 145,949 151,851 147,553 141,395 130,968 120,504 120,628 13.50%
PBT 15,722 15,618 13,627 13,045 13,551 16,362 17,846 -8.07%
Tax -3,586 -3,848 -4,081 -1,970 -2,276 -2,820 -3,268 6.36%
NP 12,136 11,770 9,546 11,075 11,275 13,542 14,578 -11.47%
-
NP to SH 11,311 11,153 9,546 11,075 11,275 13,542 14,578 -15.52%
-
Tax Rate 22.81% 24.64% 29.95% 15.10% 16.80% 17.24% 18.31% -
Total Cost 133,813 140,081 138,007 130,320 119,693 106,962 106,050 16.71%
-
Net Worth 173,669 167,529 160,399 163,601 162,220 162,187 158,707 6.17%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 3,162 3,220 3,220 3,220 3,220 2,960 2,960 4.48%
Div Payout % 27.96% 28.88% 33.74% 29.08% 28.57% 21.86% 20.31% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 173,669 167,529 160,399 163,601 162,220 162,187 158,707 6.17%
NOSH 57,506 57,570 57,697 58,221 58,563 59,192 58,780 -1.44%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 8.32% 7.75% 6.47% 7.83% 8.61% 11.24% 12.09% -
ROE 6.51% 6.66% 5.95% 6.77% 6.95% 8.35% 9.19% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 253.80 263.77 255.73 242.86 223.63 203.58 205.22 15.17%
EPS 19.67 19.37 16.54 19.02 19.25 22.88 24.80 -14.27%
DPS 5.50 5.50 5.58 5.50 5.50 5.00 5.00 6.54%
NAPS 3.02 2.91 2.78 2.81 2.77 2.74 2.70 7.73%
Adjusted Per Share Value based on latest NOSH - 58,221
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 121.58 126.49 122.91 117.78 109.10 100.38 100.48 13.51%
EPS 9.42 9.29 7.95 9.23 9.39 11.28 12.14 -15.51%
DPS 2.63 2.68 2.68 2.68 2.68 2.47 2.47 4.26%
NAPS 1.4467 1.3955 1.3361 1.3628 1.3513 1.351 1.322 6.17%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.69 1.68 1.50 1.51 1.58 1.50 1.55 -
P/RPS 0.67 0.64 0.59 0.62 0.71 0.74 0.76 -8.03%
P/EPS 8.59 8.67 9.07 7.94 8.21 6.56 6.25 23.54%
EY 11.64 11.53 11.03 12.60 12.19 15.25 16.00 -19.06%
DY 3.25 3.27 3.72 3.64 3.48 3.33 3.23 0.41%
P/NAPS 0.56 0.58 0.54 0.54 0.57 0.55 0.57 -1.16%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 24/12/13 25/09/13 28/06/13 28/03/13 27/12/12 20/09/12 27/06/12 -
Price 1.82 1.70 1.68 1.45 1.57 1.49 1.52 -
P/RPS 0.72 0.64 0.66 0.60 0.70 0.73 0.74 -1.80%
P/EPS 9.25 8.78 10.15 7.62 8.15 6.51 6.13 31.46%
EY 10.81 11.40 9.85 13.12 12.26 15.35 16.32 -23.95%
DY 3.02 3.24 3.32 3.79 3.50 3.36 3.29 -5.53%
P/NAPS 0.60 0.58 0.60 0.52 0.57 0.54 0.56 4.69%

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