[ANALABS] YoY Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -7.46%
YoY- 3.98%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 121,621 136,298 101,621 54,956 39,113 36,556 34,454 23.38%
PBT 20,530 18,565 20,641 12,786 11,785 10,032 6,092 22.43%
Tax -5,270 -4,506 -5,488 -2,124 -1,586 -333 -1,322 25.90%
NP 15,260 14,058 15,153 10,662 10,198 9,698 4,769 21.38%
-
NP to SH 15,260 14,058 15,153 10,662 10,254 9,717 4,781 21.32%
-
Tax Rate 25.67% 24.27% 26.59% 16.61% 13.46% 3.32% 21.70% -
Total Cost 106,361 122,240 86,468 44,293 28,914 26,857 29,685 23.68%
-
Net Worth 154,566 143,943 126,343 111,433 103,142 95,060 89,499 9.52%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 3,932 3,949 - - - - - -
Div Payout % 25.77% 28.09% - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 154,566 143,943 126,343 111,433 103,142 95,060 89,499 9.52%
NOSH 58,994 59,235 59,316 59,590 59,620 59,786 60,067 -0.29%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 12.55% 10.31% 14.91% 19.40% 26.07% 26.53% 13.84% -
ROE 9.87% 9.77% 11.99% 9.57% 9.94% 10.22% 5.34% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 206.16 230.09 171.32 92.22 65.60 61.14 57.36 23.75%
EPS 25.87 23.73 25.55 17.89 17.20 16.25 7.96 21.69%
DPS 6.67 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.43 2.13 1.87 1.73 1.59 1.49 9.85%
Adjusted Per Share Value based on latest NOSH - 59,626
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 101.31 113.54 84.65 45.78 32.58 30.45 28.70 23.38%
EPS 12.71 11.71 12.62 8.88 8.54 8.09 3.98 21.34%
DPS 3.28 3.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2875 1.199 1.0524 0.9282 0.8592 0.7919 0.7455 9.52%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.62 1.60 1.21 0.81 0.98 0.75 0.74 -
P/RPS 0.79 0.70 0.71 0.88 1.49 1.23 1.29 -7.84%
P/EPS 6.26 6.74 4.74 4.53 5.70 4.61 9.30 -6.38%
EY 15.97 14.83 21.11 22.09 17.55 21.67 10.76 6.79%
DY 4.12 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.57 0.43 0.57 0.47 0.50 3.64%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 28/03/11 29/03/10 30/03/09 26/03/08 20/03/07 31/03/06 -
Price 1.55 1.52 1.26 0.79 0.88 0.70 0.78 -
P/RPS 0.75 0.66 0.74 0.86 1.34 1.14 1.36 -9.43%
P/EPS 5.99 6.40 4.93 4.42 5.12 4.31 9.80 -7.87%
EY 16.69 15.61 20.28 22.65 19.55 23.22 10.21 8.53%
DY 4.30 4.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.59 0.42 0.51 0.44 0.52 2.12%

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