[ANALABS] YoY Annualized Quarter 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- 49.9%
YoY- -0.61%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 148,226 127,548 138,244 75,592 57,966 39,612 37,194 25.88%
PBT 12,520 21,110 18,710 15,600 14,426 11,532 8,604 6.44%
Tax -3,378 -5,364 -4,602 -4,148 -2,904 -22 -1,900 10.05%
NP 9,142 15,746 14,108 11,452 11,522 11,510 6,704 5.30%
-
NP to SH 9,142 15,746 14,108 11,452 11,522 11,594 6,620 5.52%
-
Tax Rate 26.98% 25.41% 24.60% 26.59% 20.13% 0.19% 22.08% -
Total Cost 139,084 111,802 124,136 64,140 46,444 28,102 30,490 28.75%
-
Net Worth 162,537 155,208 139,776 121,047 109,136 101,387 91,310 10.07%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 6,454 5,924 5,922 5,933 5,367 3,936 2,402 17.89%
Div Payout % 70.60% 37.62% 41.98% 51.81% 46.58% 33.95% 36.30% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 162,537 155,208 139,776 121,047 109,136 101,387 91,310 10.07%
NOSH 58,677 59,240 59,227 59,336 59,637 59,639 60,072 -0.39%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 6.17% 12.35% 10.21% 15.15% 19.88% 29.06% 18.02% -
ROE 5.62% 10.15% 10.09% 9.46% 10.56% 11.44% 7.25% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 252.61 215.31 233.41 127.39 97.20 66.42 61.92 26.37%
EPS 15.58 26.58 23.82 19.30 19.32 19.44 11.02 5.93%
DPS 11.00 10.00 10.00 10.00 9.00 6.60 4.00 18.34%
NAPS 2.77 2.62 2.36 2.04 1.83 1.70 1.52 10.50%
Adjusted Per Share Value based on latest NOSH - 59,346
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 123.47 106.25 115.16 62.97 48.29 33.00 30.98 25.88%
EPS 7.62 13.12 11.75 9.54 9.60 9.66 5.51 5.54%
DPS 5.38 4.93 4.93 4.94 4.47 3.28 2.00 17.91%
NAPS 1.3539 1.2929 1.1643 1.0083 0.9091 0.8446 0.7606 10.07%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.58 1.49 1.54 1.14 0.74 1.03 0.75 -
P/RPS 0.63 0.69 0.66 0.89 0.76 1.55 1.21 -10.29%
P/EPS 10.14 5.61 6.47 5.91 3.83 5.30 6.81 6.85%
EY 9.86 17.84 15.47 16.93 26.11 18.87 14.69 -6.42%
DY 6.96 6.71 6.49 8.77 12.16 6.41 5.33 4.54%
P/NAPS 0.57 0.57 0.65 0.56 0.40 0.61 0.49 2.55%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 27/12/12 29/12/11 28/12/10 08/12/09 24/12/08 31/12/07 14/12/06 -
Price 1.57 1.51 1.57 1.13 0.79 1.00 0.72 -
P/RPS 0.62 0.70 0.67 0.89 0.81 1.51 1.16 -9.90%
P/EPS 10.08 5.68 6.59 5.85 4.09 5.14 6.53 7.49%
EY 9.92 17.60 15.17 17.08 24.46 19.44 15.31 -6.97%
DY 7.01 6.62 6.37 8.85 11.39 6.60 5.56 3.93%
P/NAPS 0.57 0.58 0.67 0.55 0.43 0.59 0.47 3.26%

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