[ANALABS] YoY Annualized Quarter Result on 31-Jan-2012 [#3]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -3.09%
YoY- 8.55%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 140,605 147,184 149,309 121,621 136,298 101,621 54,956 16.94%
PBT 10,886 16,141 14,128 20,530 18,565 20,641 12,786 -2.64%
Tax -3,176 -3,048 -3,540 -5,270 -4,506 -5,488 -2,124 6.93%
NP 7,710 13,093 10,588 15,260 14,058 15,153 10,662 -5.25%
-
NP to SH 7,556 12,090 10,588 15,260 14,058 15,153 10,662 -5.57%
-
Tax Rate 29.18% 18.88% 25.06% 25.67% 24.27% 26.59% 16.61% -
Total Cost 132,894 134,090 138,721 106,361 122,240 86,468 44,293 20.08%
-
Net Worth 211,090 176,178 164,802 154,566 143,943 126,343 111,433 11.22%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 2,275 3,170 4,300 3,932 3,949 - - -
Div Payout % 30.12% 26.22% 40.62% 25.77% 28.09% - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 211,090 176,178 164,802 154,566 143,943 126,343 111,433 11.22%
NOSH 56,897 57,574 58,648 58,994 59,235 59,316 59,590 -0.76%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 5.48% 8.90% 7.09% 12.55% 10.31% 14.91% 19.40% -
ROE 3.58% 6.86% 6.42% 9.87% 9.77% 11.99% 9.57% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 247.12 255.64 254.58 206.16 230.09 171.32 92.22 17.84%
EPS 13.28 21.00 18.05 25.87 23.73 25.55 17.89 -4.84%
DPS 4.00 5.51 7.33 6.67 6.67 0.00 0.00 -
NAPS 3.71 3.06 2.81 2.62 2.43 2.13 1.87 12.08%
Adjusted Per Share Value based on latest NOSH - 59,024
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 117.12 122.60 124.37 101.31 113.54 84.65 45.78 16.93%
EPS 6.29 10.07 8.82 12.71 11.71 12.62 8.88 -5.58%
DPS 1.90 2.64 3.58 3.28 3.29 0.00 0.00 -
NAPS 1.7584 1.4676 1.3728 1.2875 1.199 1.0524 0.9282 11.23%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 1.80 1.70 1.51 1.62 1.60 1.21 0.81 -
P/RPS 0.73 0.66 0.59 0.79 0.70 0.71 0.88 -3.06%
P/EPS 13.55 8.10 8.36 6.26 6.74 4.74 4.53 20.02%
EY 7.38 12.35 11.96 15.97 14.83 21.11 22.09 -16.69%
DY 2.22 3.24 4.86 4.12 4.17 0.00 0.00 -
P/NAPS 0.49 0.56 0.54 0.62 0.66 0.57 0.43 2.19%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 23/03/15 27/03/14 28/03/13 29/03/12 28/03/11 29/03/10 30/03/09 -
Price 1.80 1.71 1.45 1.55 1.52 1.26 0.79 -
P/RPS 0.73 0.67 0.57 0.75 0.66 0.74 0.86 -2.69%
P/EPS 13.55 8.14 8.03 5.99 6.40 4.93 4.42 20.51%
EY 7.38 12.28 12.45 16.69 15.61 20.28 22.65 -17.04%
DY 2.22 3.22 5.06 4.30 4.39 0.00 0.00 -
P/NAPS 0.49 0.56 0.52 0.59 0.63 0.59 0.42 2.60%

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