[ANCOMLB] YoY Annualized Quarter Result on 31-May-2009 [#4]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- -1920.06%
YoY- -119.04%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 62,069 61,888 58,893 66,094 63,685 84,770 387,285 -26.27%
PBT 5,132 16,165 4,717 2,420 -9,503 -1,932 10,822 -11.68%
Tax -1,717 -5,524 -498 -28,600 146,867 18,432 -4,995 -16.29%
NP 3,415 10,641 4,219 -26,180 137,364 16,500 5,827 -8.51%
-
NP to SH 2,363 9,672 3,553 -26,180 137,489 16,821 6,508 -15.52%
-
Tax Rate 33.46% 34.17% 10.56% 1,181.82% - - 46.16% -
Total Cost 58,654 51,247 54,674 92,274 -73,679 68,270 381,458 -26.78%
-
Net Worth 70,992 75,635 49,523 28,524 134,950 155,804 137,419 -10.41%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - 18,908 - - 159,085 - - -
Div Payout % - 195.50% - - 115.71% - - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 70,992 75,635 49,523 28,524 134,950 155,804 137,419 -10.41%
NOSH 473,286 472,722 260,652 259,312 259,519 259,673 259,282 10.53%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 5.50% 17.19% 7.16% -39.61% 215.69% 19.46% 1.50% -
ROE 3.33% 12.79% 7.17% -91.78% 101.88% 10.80% 4.74% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 13.11 13.09 22.59 25.49 24.54 32.64 149.37 -33.31%
EPS 0.50 2.75 0.75 -10.09 52.93 6.48 2.51 -23.55%
DPS 0.00 4.00 0.00 0.00 61.30 0.00 0.00 -
NAPS 0.15 0.16 0.19 0.11 0.52 0.60 0.53 -18.95%
Adjusted Per Share Value based on latest NOSH - 259,451
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 13.11 13.08 12.44 13.96 13.46 17.91 81.83 -26.28%
EPS 0.50 2.04 0.75 -5.53 29.05 3.55 1.38 -15.55%
DPS 0.00 4.00 0.00 0.00 33.61 0.00 0.00 -
NAPS 0.15 0.1598 0.1046 0.0603 0.2851 0.3292 0.2904 -10.41%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.16 0.12 0.055 0.06 0.34 0.69 0.28 -
P/RPS 1.22 0.92 0.24 0.24 1.39 2.11 0.19 36.29%
P/EPS 32.05 5.87 4.03 -0.59 0.64 10.65 11.16 19.20%
EY 3.12 17.05 24.78 -168.27 155.82 9.39 8.96 -16.10%
DY 0.00 33.33 0.00 0.00 180.29 0.00 0.00 -
P/NAPS 1.07 0.75 0.29 0.55 0.65 1.15 0.53 12.40%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/07/12 27/07/11 30/07/10 31/07/09 31/07/08 31/07/07 28/07/06 -
Price 0.14 0.14 0.055 0.08 0.38 1.09 0.35 -
P/RPS 1.07 1.07 0.24 0.31 1.55 3.34 0.23 29.17%
P/EPS 28.04 6.84 4.03 -0.79 0.72 16.83 13.94 12.34%
EY 3.57 14.61 24.78 -126.20 139.42 5.94 7.17 -10.96%
DY 0.00 28.57 0.00 0.00 161.32 0.00 0.00 -
P/NAPS 0.93 0.88 0.29 0.73 0.73 1.82 0.66 5.87%

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