[ANALABS] YoY Annualized Quarter Result on 31-Oct-2012 [#2]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- -8.29%
YoY- -41.94%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 159,226 137,352 145,018 148,226 127,548 138,244 75,592 13.21%
PBT 15,666 9,414 16,710 12,520 21,110 18,710 15,600 0.07%
Tax -4,336 -1,990 -2,388 -3,378 -5,364 -4,602 -4,148 0.74%
NP 11,330 7,424 14,322 9,142 15,746 14,108 11,452 -0.17%
-
NP to SH 13,436 8,606 12,672 9,142 15,746 14,108 11,452 2.69%
-
Tax Rate 27.68% 21.14% 14.29% 26.98% 25.41% 24.60% 26.59% -
Total Cost 147,896 129,928 130,696 139,084 111,802 124,136 64,140 14.93%
-
Net Worth 219,432 210,027 173,951 162,537 155,208 139,776 121,047 10.41%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 3,375 3,415 6,336 6,454 5,924 5,922 5,933 -8.96%
Div Payout % 25.13% 39.68% 50.00% 70.60% 37.62% 41.98% 51.81% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 219,432 210,027 173,951 162,537 155,208 139,776 121,047 10.41%
NOSH 56,264 56,917 57,600 58,677 59,240 59,227 59,336 -0.88%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 7.12% 5.41% 9.88% 6.17% 12.35% 10.21% 15.15% -
ROE 6.12% 4.10% 7.28% 5.62% 10.15% 10.09% 9.46% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 282.99 241.32 251.77 252.61 215.31 233.41 127.39 14.22%
EPS 23.88 15.12 22.00 15.58 26.58 23.82 19.30 3.61%
DPS 6.00 6.00 11.00 11.00 10.00 10.00 10.00 -8.15%
NAPS 3.90 3.69 3.02 2.77 2.62 2.36 2.04 11.39%
Adjusted Per Share Value based on latest NOSH - 58,563
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 132.64 114.41 120.80 123.47 106.25 115.16 62.97 13.21%
EPS 11.19 7.17 10.56 7.62 13.12 11.75 9.54 2.69%
DPS 2.81 2.84 5.28 5.38 4.93 4.93 4.94 -8.97%
NAPS 1.8279 1.7495 1.449 1.3539 1.2929 1.1643 1.0083 10.41%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.73 1.84 1.69 1.58 1.49 1.54 1.14 -
P/RPS 0.61 0.76 0.67 0.63 0.69 0.66 0.89 -6.09%
P/EPS 7.24 12.17 7.68 10.14 5.61 6.47 5.91 3.43%
EY 13.80 8.22 13.02 9.86 17.84 15.47 16.93 -3.34%
DY 3.47 3.26 6.51 6.96 6.71 6.49 8.77 -14.31%
P/NAPS 0.44 0.50 0.56 0.57 0.57 0.65 0.56 -3.93%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 22/12/15 23/12/14 24/12/13 27/12/12 29/12/11 28/12/10 08/12/09 -
Price 2.45 1.68 1.82 1.57 1.51 1.57 1.13 -
P/RPS 0.87 0.70 0.72 0.62 0.70 0.67 0.89 -0.37%
P/EPS 10.26 11.11 8.27 10.08 5.68 6.59 5.85 9.81%
EY 9.75 9.00 12.09 9.92 17.60 15.17 17.08 -8.91%
DY 2.45 3.57 6.04 7.01 6.62 6.37 8.85 -19.26%
P/NAPS 0.63 0.46 0.60 0.57 0.58 0.67 0.55 2.28%

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