[ANALABS] QoQ TTM Result on 31-Oct-2009 [#2]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
08-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 13.28%
YoY- 0.45%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 138,244 112,956 89,650 63,464 51,065 54,651 54,513 86.28%
PBT 22,533 20,629 17,511 12,207 10,694 11,620 11,770 54.36%
Tax -6,222 -5,526 -4,770 -2,869 -2,451 -2,247 -2,090 107.35%
NP 16,311 15,103 12,741 9,338 8,243 9,373 9,680 41.73%
-
NP to SH 16,311 15,103 12,741 9,338 8,243 9,373 9,638 42.15%
-
Tax Rate 27.61% 26.79% 27.24% 23.50% 22.92% 19.34% 17.76% -
Total Cost 121,933 97,853 76,909 54,126 42,822 45,278 44,833 95.19%
-
Net Worth 133,967 129,734 126,299 121,067 116,854 115,062 111,501 13.05%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 2,967 2,967 2,967 2,967 2,685 2,685 2,685 6.90%
Div Payout % 18.19% 19.65% 23.29% 31.78% 32.58% 28.65% 27.86% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 133,967 129,734 126,299 121,067 116,854 115,062 111,501 13.05%
NOSH 59,277 59,239 59,295 59,346 59,316 59,310 59,626 -0.39%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 11.80% 13.37% 14.21% 14.71% 16.14% 17.15% 17.76% -
ROE 12.18% 11.64% 10.09% 7.71% 7.05% 8.15% 8.64% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 233.21 190.68 151.19 106.94 86.09 92.14 91.42 87.01%
EPS 27.52 25.49 21.49 15.73 13.90 15.80 16.16 42.74%
DPS 5.00 5.00 5.00 5.00 4.50 4.50 4.50 7.29%
NAPS 2.26 2.19 2.13 2.04 1.97 1.94 1.87 13.49%
Adjusted Per Share Value based on latest NOSH - 59,346
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 115.16 94.09 74.68 52.87 42.54 45.52 45.41 86.28%
EPS 13.59 12.58 10.61 7.78 6.87 7.81 8.03 42.15%
DPS 2.47 2.47 2.47 2.47 2.24 2.24 2.24 6.75%
NAPS 1.1159 1.0807 1.0521 1.0085 0.9734 0.9585 0.9288 13.05%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.62 1.72 1.21 1.14 1.04 0.87 0.81 -
P/RPS 0.69 0.90 0.80 1.07 1.21 0.94 0.89 -15.64%
P/EPS 5.89 6.75 5.63 7.25 7.48 5.51 5.01 11.42%
EY 16.99 14.82 17.76 13.80 13.36 18.16 19.96 -10.21%
DY 3.09 2.91 4.13 4.39 4.33 5.17 5.56 -32.47%
P/NAPS 0.72 0.79 0.57 0.56 0.53 0.45 0.43 41.14%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 29/06/10 29/03/10 08/12/09 28/09/09 30/06/09 30/03/09 -
Price 1.68 1.75 1.26 1.13 1.09 0.90 0.79 -
P/RPS 0.72 0.92 0.83 1.06 1.27 0.98 0.86 -11.19%
P/EPS 6.11 6.86 5.86 7.18 7.84 5.70 4.89 16.05%
EY 16.38 14.57 17.05 13.92 12.75 17.56 20.46 -13.81%
DY 2.98 2.86 3.97 4.42 4.13 5.00 5.70 -35.17%
P/NAPS 0.74 0.80 0.59 0.55 0.55 0.46 0.42 46.02%

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