[ANALABS] QoQ TTM Result on 31-Jan-2016 [#3]

Stock

[ANALABS] ANALABS RESOURCES BHD

Announcement Date

24-Mar-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Jan-2016 [#3]

Profit Trend

QoQ- 27.42%

YoY- 88.15%

Quarter Report

ANALABS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
TTM Result
Revenue	157,107	159,411	157,037	153,451	155,176	144,949	144,239	5.83%
YoY %	-1.45%	1.51%	2.34%	-1.11%	7.06%	0.49%	-	-
Horiz. %	108.92%	110.52%	108.87%	106.39%	107.58%	100.49%	100.00%	-
PBT	15,974	16,444	15,266	12,594	11,336	8,543	8,210	55.53%
YoY %	-2.86%	7.72%	21.22%	11.10%	32.69%	4.06%	-	-
Horiz. %	194.57%	200.29%	185.94%	153.40%	138.08%	104.06%	100.00%	-
Tax	-2,056	-2,944	-2,926	-2,313	-3,039	-2,131	-1,866	6.64%
YoY %	30.16%	-0.62%	-26.50%	23.89%	-42.61%	-14.20%	-	-
Horiz. %	110.18%	157.77%	156.81%	123.95%	162.86%	114.20%	100.00%	-
NP	13,918	13,500	12,340	10,281	8,297	6,412	6,344	68.43%
YoY %	3.10%	9.40%	20.03%	23.91%	29.40%	1.07%	-	-
Horiz. %	219.39%	212.80%	194.51%	162.06%	130.78%	101.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,435	13,546	13,239	11,842	9,294	7,350	6,879	55.92%
YoY %	-0.82%	2.32%	11.80%	27.42%	26.45%	6.85%	-	-
Horiz. %	195.30%	196.92%	192.46%	172.15%	135.11%	106.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.87%	17.90%	19.17%	18.37%	26.81%	24.94%	22.73%	-
YoY %	-28.10%	-6.62%	4.35%	-31.48%	7.50%	9.72%	-	-
Horiz. %	56.62%	78.75%	84.34%	80.82%	117.95%	109.72%	100.00%	-
Total Cost	143,189	145,911	144,697	143,170	146,879	138,537	137,895	2.53%
YoY %	-1.87%	0.84%	1.07%	-2.53%	6.02%	0.47%	-	-
Horiz. %	103.84%	105.81%	104.93%	103.83%	106.52%	100.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	227,225	224,640	222,746	222,017	218,985	214,483	207,049	6.36%
YoY %	1.15%	0.85%	0.33%	1.38%	2.10%	3.59%	-	-
Horiz. %	109.74%	108.50%	107.58%	107.23%	105.76%	103.59%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Dividend
Div	1,823	1,684	1,684	1,684	1,684	1,706	1,706	4.50%
YoY %	8.25%	0.00%	0.00%	0.00%	-1.29%	0.00%	-	-
Horiz. %	106.86%	98.71%	98.71%	98.71%	98.71%	100.00%	100.00%	-
Div Payout %	13.57%	12.44%	12.72%	14.22%	18.12%	23.22%	24.81%	-
YoY %	9.08%	-2.20%	-10.55%	-21.52%	-21.96%	-6.41%	-	-
Horiz. %	54.70%	50.14%	51.27%	57.32%	73.04%	93.59%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Equity
Net Worth	227,225	224,640	222,746	222,017	218,985	214,483	207,049	6.36%
YoY %	1.15%	0.85%	0.33%	1.38%	2.10%	3.59%	-	-
Horiz. %	109.74%	108.50%	107.58%	107.23%	105.76%	103.59%	100.00%	-
NOSH	60,024	56,160	56,107	56,206	56,150	56,294	56,111	4.57%
YoY %	6.88%	0.09%	-0.18%	0.10%	-0.26%	0.33%	-	-
Horiz. %	106.97%	100.09%	99.99%	100.17%	100.07%	100.33%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Ratio Analysis
NP Margin	8.86%	8.47%	7.86%	6.70%	5.35%	4.42%	4.40%	-
YoY %	4.60%	7.76%	17.31%	25.23%	21.04%	0.45%	-	-
Horiz. %	201.36%	192.50%	178.64%	152.27%	121.59%	100.45%	100.00%	-
ROE	5.91%	6.03%	5.94%	5.33%	4.24%	3.43%	3.32%	-
YoY %	-1.99%	1.52%	11.44%	25.71%	23.62%	3.31%	-	-
Horiz. %	178.01%	181.63%	178.92%	160.54%	127.71%	103.31%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Per Share
RPS	280.02	283.85	279.89	273.01	276.36	257.48	257.06	5.84%
YoY %	-1.35%	1.41%	2.52%	-1.21%	7.33%	0.16%	-	-
Horiz. %	108.93%	110.42%	108.88%	106.20%	107.51%	100.16%	100.00%	-
EPS	23.95	24.12	23.60	21.07	16.55	13.06	12.26	55.95%
YoY %	-0.70%	2.20%	12.01%	27.31%	26.72%	6.53%	-	-
Horiz. %	195.35%	196.74%	192.50%	171.86%	134.99%	106.53%	100.00%	-
DPS	3.25	3.00	3.00	3.00	3.00	3.00	3.00	5.45%
YoY %	8.33%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	108.33%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.05	4.00	3.97	3.95	3.90	3.81	3.69	6.37%
YoY %	1.25%	0.76%	0.51%	1.28%	2.36%	3.25%	-	-
Horiz. %	109.76%	108.40%	107.59%	107.05%	105.69%	103.25%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Adjusted Per Share Value based on latest NOSH - 56,206
RPS	130.87	132.79	130.81	127.82	129.26	120.74	120.15	5.83%
YoY %	-1.45%	1.51%	2.34%	-1.11%	7.06%	0.49%	-	-
Horiz. %	108.92%	110.52%	108.87%	106.38%	107.58%	100.49%	100.00%	-
EPS	11.19	11.28	11.03	9.86	7.74	6.12	5.73	55.92%
YoY %	-0.80%	2.27%	11.87%	27.39%	26.47%	6.81%	-	-
Horiz. %	195.29%	196.86%	192.50%	172.08%	135.08%	106.81%	100.00%	-
DPS	1.52	1.40	1.40	1.40	1.40	1.42	1.42	4.61%
YoY %	8.57%	0.00%	0.00%	0.00%	-1.41%	0.00%	-	-
Horiz. %	107.04%	98.59%	98.59%	98.59%	98.59%	100.00%	100.00%	-
NAPS	1.8928	1.8713	1.8555	1.8494	1.8242	1.7867	1.7247	6.36%
YoY %	1.15%	0.85%	0.33%	1.38%	2.10%	3.59%	-	-
Horiz. %	109.75%	108.50%	107.58%	107.23%	105.77%	103.59%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	-
Price	2.36	2.22	2.15	2.04	1.73	1.76	1.78	-
P/RPS	0.84	0.78	0.77	0.75	0.63	0.68	0.69	13.94%
YoY %	7.69%	1.30%	2.67%	19.05%	-7.35%	-1.45%	-	-
Horiz. %	121.74%	113.04%	111.59%	108.70%	91.30%	98.55%	100.00%	-
P/EPS	9.86	9.20	9.11	9.68	10.45	13.48	14.52	-22.65%
YoY %	7.17%	0.99%	-5.89%	-7.37%	-22.48%	-7.16%	-	-
Horiz. %	67.91%	63.36%	62.74%	66.67%	71.97%	92.84%	100.00%	-
EY	10.15	10.87	10.97	10.33	9.57	7.42	6.89	29.31%
YoY %	-6.62%	-0.91%	6.20%	7.94%	28.98%	7.69%	-	-
Horiz. %	147.31%	157.76%	159.22%	149.93%	138.90%	107.69%	100.00%	-
DY	1.38	1.35	1.40	1.47	1.73	1.70	1.69	-12.58%
YoY %	2.22%	-3.57%	-4.76%	-15.03%	1.76%	0.59%	-	-
Horiz. %	81.66%	79.88%	82.84%	86.98%	102.37%	100.59%	100.00%	-
P/NAPS	0.58	0.56	0.54	0.52	0.44	0.46	0.48	13.38%
YoY %	3.57%	3.70%	3.85%	18.18%	-4.35%	-4.17%	-	-
Horiz. %	120.83%	116.67%	112.50%	108.33%	91.67%	95.83%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Price Multiplier on Announcement Date
Date	29/12/16	29/09/16	27/06/16	24/03/16	22/12/15	23/09/15	26/06/15	-
Price	2.18	2.32	2.19	2.09	2.45	1.66	1.79	-
P/RPS	0.78	0.82	0.78	0.77	0.89	0.64	0.70	7.44%
YoY %	-4.88%	5.13%	1.30%	-13.48%	39.06%	-8.57%	-	-
Horiz. %	111.43%	117.14%	111.43%	110.00%	127.14%	91.43%	100.00%	-
P/EPS	9.10	9.62	9.28	9.92	14.80	12.71	14.60	-26.92%
YoY %	-5.41%	3.66%	-6.45%	-32.97%	16.44%	-12.95%	-	-
Horiz. %	62.33%	65.89%	63.56%	67.95%	101.37%	87.05%	100.00%	-
EY	10.98	10.40	10.77	10.08	6.76	7.87	6.85	36.76%
YoY %	5.58%	-3.44%	6.85%	49.11%	-14.10%	14.89%	-	-
Horiz. %	160.29%	151.82%	157.23%	147.15%	98.69%	114.89%	100.00%	-
DY	1.49	1.29	1.37	1.44	1.22	1.81	1.68	-7.65%
YoY %	15.50%	-5.84%	-4.86%	18.03%	-32.60%	7.74%	-	-
Horiz. %	88.69%	76.79%	81.55%	85.71%	72.62%	107.74%	100.00%	-
P/NAPS	0.54	0.58	0.55	0.53	0.63	0.44	0.49	6.66%
YoY %	-6.90%	5.45%	3.77%	-15.87%	43.18%	-10.20%	-	-
Horiz. %	110.20%	118.37%	112.24%	108.16%	128.57%	89.80%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

647

YTLPOWR

YTL POWER INTERNATIONAL BHD

635

PTRANS

PERAK TRANSIT BERHAD

625

NOTION

NOTION VTEC BHD

623

HLIND

HONG LEONG INDUSTRIES BHD

592

MPI

MALAYSIAN PACIFIC INDUSTRIES

574

SNS

SNS NETWORK TECHNOLOGY BERHAD

435

PBBANK

PUBLIC BANK BHD

411

GENTING

GENTING BHD

396

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More