[ANALABS] YoY Annualized Quarter Result on 30-Apr-2009 [#4]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -12.1%
YoY- 0.44%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 120,465 138,357 112,956 54,651 42,631 35,403 34,141 23.36%
PBT 17,846 23,246 20,929 11,620 11,019 8,863 4,416 26.18%
Tax -3,269 -5,579 -5,540 -2,247 -1,687 -538 -1,713 11.36%
NP 14,577 17,667 15,389 9,373 9,332 8,325 2,703 32.39%
-
NP to SH 14,577 17,667 15,389 9,373 9,332 8,357 2,699 32.42%
-
Tax Rate 18.32% 24.00% 26.47% 19.34% 15.31% 6.07% 38.79% -
Total Cost 105,888 120,690 97,567 45,278 33,299 27,078 31,438 22.41%
-
Net Worth 159,731 148,706 129,872 115,524 103,292 95,576 88,832 10.26%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 2,957 2,962 2,965 2,679 1,970 1,194 750 25.66%
Div Payout % 20.29% 16.77% 19.27% 28.59% 21.11% 14.30% 27.80% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 159,731 148,706 129,872 115,524 103,292 95,576 88,832 10.26%
NOSH 59,159 59,245 59,302 59,548 59,706 59,735 60,022 -0.24%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 12.10% 12.77% 13.62% 17.15% 21.89% 23.51% 7.92% -
ROE 9.13% 11.88% 11.85% 8.11% 9.03% 8.74% 3.04% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 203.63 233.53 190.47 91.77 71.40 59.27 56.88 23.66%
EPS 24.64 29.82 25.95 15.74 15.65 13.99 4.50 32.72%
DPS 5.00 5.00 5.00 4.50 3.30 2.00 1.25 25.96%
NAPS 2.70 2.51 2.19 1.94 1.73 1.60 1.48 10.52%
Adjusted Per Share Value based on latest NOSH - 59,310
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 100.35 115.25 94.09 45.52 35.51 29.49 28.44 23.36%
EPS 12.14 14.72 12.82 7.81 7.77 6.96 2.25 32.40%
DPS 2.46 2.47 2.47 2.23 1.64 1.00 0.62 25.79%
NAPS 1.3306 1.2387 1.0818 0.9623 0.8604 0.7962 0.74 10.26%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.55 1.55 1.72 0.87 0.91 0.81 0.75 -
P/RPS 0.76 0.66 0.90 0.95 1.27 1.37 1.32 -8.78%
P/EPS 6.29 5.20 6.63 5.53 5.82 5.79 16.68 -14.98%
EY 15.90 19.24 15.09 18.09 17.18 17.27 6.00 17.61%
DY 3.23 3.23 2.91 5.17 3.63 2.47 1.67 11.61%
P/NAPS 0.57 0.62 0.79 0.45 0.53 0.51 0.51 1.86%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 27/06/12 28/06/11 29/06/10 30/06/09 27/06/08 29/06/07 30/06/06 -
Price 1.52 1.59 1.75 0.90 0.84 1.09 0.73 -
P/RPS 0.75 0.68 0.92 0.98 1.18 1.84 1.28 -8.51%
P/EPS 6.17 5.33 6.74 5.72 5.37 7.79 16.23 -14.87%
EY 16.21 18.75 14.83 17.49 18.61 12.83 6.16 17.48%
DY 3.29 3.14 2.86 5.00 3.93 1.83 1.71 11.51%
P/NAPS 0.56 0.63 0.80 0.46 0.49 0.68 0.49 2.24%

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