[ANALABS] YoY Annualized Quarter Result on 31-Oct-2013 [#2]

Stock

[ANALABS] ANALABS RESOURCES BHD

Announcement Date

24-Dec-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

31-Oct-2013 [#2]

Profit Trend

QoQ- -22.71%

YoY- 38.61%

Quarter Report

ANALABS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Annualized Quarter Result
Revenue	159,366	159,226	137,352	145,018	148,226	127,548	138,244	2.39%
YoY %	0.09%	15.93%	-5.29%	-2.16%	16.21%	-7.74%	-	-
Horiz. %	115.28%	115.18%	99.35%	104.90%	107.22%	92.26%	100.00%	-
PBT	17,082	15,666	9,414	16,710	12,520	21,110	18,710	-1.50%
YoY %	9.04%	66.41%	-43.66%	33.47%	-40.69%	12.83%	-	-
Horiz. %	91.30%	83.73%	50.32%	89.31%	66.92%	112.83%	100.00%	-
Tax	-2,596	-4,336	-1,990	-2,388	-3,378	-5,364	-4,602	-9.09%
YoY %	40.13%	-117.89%	16.67%	29.31%	37.02%	-16.56%	-	-
Horiz. %	56.41%	94.22%	43.24%	51.89%	73.40%	116.56%	100.00%	-
NP	14,486	11,330	7,424	14,322	9,142	15,746	14,108	0.44%
YoY %	27.86%	52.61%	-48.16%	56.66%	-41.94%	11.61%	-	-
Horiz. %	102.68%	80.31%	52.62%	101.52%	64.80%	111.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,828	13,436	8,606	12,672	9,142	15,746	14,108	-0.33%
YoY %	2.92%	56.12%	-32.09%	38.61%	-41.94%	11.61%	-	-
Horiz. %	98.02%	95.24%	61.00%	89.82%	64.80%	111.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.20%	27.68%	21.14%	14.29%	26.98%	25.41%	24.60%	-
YoY %	-45.09%	30.94%	47.94%	-47.03%	6.18%	3.29%	-	-
Horiz. %	61.79%	112.52%	85.93%	58.09%	109.67%	103.29%	100.00%	-
Total Cost	144,880	147,896	129,928	130,696	139,084	111,802	124,136	2.60%
YoY %	-2.04%	13.83%	-0.59%	-6.03%	24.40%	-9.94%	-	-
Horiz. %	116.71%	119.14%	104.67%	105.28%	112.04%	90.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	227,225	219,432	210,027	173,951	162,537	155,208	139,776	8.42%
YoY %	3.55%	4.48%	20.74%	7.02%	4.72%	11.04%	-	-
Horiz. %	162.56%	156.99%	150.26%	124.45%	116.28%	111.04%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Dividend
Div	3,646	3,375	3,415	6,336	6,454	5,924	5,922	-7.75%
YoY %	8.03%	-1.17%	-46.10%	-1.83%	8.95%	0.03%	-	-
Horiz. %	61.57%	56.99%	57.67%	106.99%	108.98%	100.03%	100.00%	-
Div Payout %	26.37%	25.13%	39.68%	50.00%	70.60%	37.62%	41.98%	-
YoY %	4.93%	-36.67%	-20.64%	-29.18%	87.67%	-10.39%	-	-
Horiz. %	62.82%	59.86%	94.52%	119.10%	168.18%	89.61%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Equity
Net Worth	227,225	219,432	210,027	173,951	162,537	155,208	139,776	8.42%
YoY %	3.55%	4.48%	20.74%	7.02%	4.72%	11.04%	-	-
Horiz. %	162.56%	156.99%	150.26%	124.45%	116.28%	111.04%	100.00%	-
NOSH	60,024	56,264	56,917	57,600	58,677	59,240	59,227	0.22%
YoY %	6.68%	-1.15%	-1.19%	-1.84%	-0.95%	0.02%	-	-
Horiz. %	101.35%	95.00%	96.10%	97.25%	99.07%	100.02%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Ratio Analysis
NP Margin	9.09%	7.12%	5.41%	9.88%	6.17%	12.35%	10.21%	-
YoY %	27.67%	31.61%	-45.24%	60.13%	-50.04%	20.96%	-	-
Horiz. %	89.03%	69.74%	52.99%	96.77%	60.43%	120.96%	100.00%	-
ROE	6.09%	6.12%	4.10%	7.28%	5.62%	10.15%	10.09%	-
YoY %	-0.49%	49.27%	-43.68%	29.54%	-44.63%	0.59%	-	-
Horiz. %	60.36%	60.65%	40.63%	72.15%	55.70%	100.59%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Per Share
RPS	284.05	282.99	241.32	251.77	252.61	215.31	233.41	3.32%
YoY %	0.37%	17.27%	-4.15%	-0.33%	17.32%	-7.75%	-	-
Horiz. %	121.70%	121.24%	103.39%	107.87%	108.23%	92.25%	100.00%	-
EPS	24.62	23.88	15.12	22.00	15.58	26.58	23.82	0.55%
YoY %	3.10%	57.94%	-31.27%	41.21%	-41.38%	11.59%	-	-
Horiz. %	103.36%	100.25%	63.48%	92.36%	65.41%	111.59%	100.00%	-
DPS	6.50	6.00	6.00	11.00	11.00	10.00	10.00	-6.92%
YoY %	8.33%	0.00%	-45.45%	0.00%	10.00%	0.00%	-	-
Horiz. %	65.00%	60.00%	60.00%	110.00%	110.00%	100.00%	100.00%	-
NAPS	4.05	3.90	3.69	3.02	2.77	2.62	2.36	9.40%
YoY %	3.85%	5.69%	22.19%	9.03%	5.73%	11.02%	-	-
Horiz. %	171.61%	165.25%	156.36%	127.97%	117.37%	111.02%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Adjusted Per Share Value based on latest NOSH - 57,506
RPS	132.75	132.64	114.41	120.80	123.47	106.25	115.16	2.39%
YoY %	0.08%	15.93%	-5.29%	-2.16%	16.21%	-7.74%	-	-
Horiz. %	115.27%	115.18%	99.35%	104.90%	107.22%	92.26%	100.00%	-
EPS	11.52	11.19	7.17	10.56	7.62	13.12	11.75	-0.32%
YoY %	2.95%	56.07%	-32.10%	38.58%	-41.92%	11.66%	-	-
Horiz. %	98.04%	95.23%	61.02%	89.87%	64.85%	111.66%	100.00%	-
DPS	3.04	2.81	2.84	5.28	5.38	4.93	4.93	-7.73%
YoY %	8.19%	-1.06%	-46.21%	-1.86%	9.13%	0.00%	-	-
Horiz. %	61.66%	57.00%	57.61%	107.10%	109.13%	100.00%	100.00%	-
NAPS	1.8928	1.8279	1.7495	1.449	1.3539	1.2929	1.1643	8.42%
YoY %	3.55%	4.48%	20.74%	7.02%	4.72%	11.05%	-	-
Horiz. %	162.57%	157.00%	150.26%	124.45%	116.28%	111.05%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/16	30/10/15	31/10/14	31/10/13	31/10/12	31/10/11	29/10/10	-
Price	2.36	1.73	1.84	1.69	1.58	1.49	1.54	-
P/RPS	0.83	0.61	0.76	0.67	0.63	0.69	0.66	3.89%
YoY %	36.07%	-19.74%	13.43%	6.35%	-8.70%	4.55%	-	-
Horiz. %	125.76%	92.42%	115.15%	101.52%	95.45%	104.55%	100.00%	-
P/EPS	9.58	7.24	12.17	7.68	10.14	5.61	6.47	6.75%
YoY %	32.32%	-40.51%	58.46%	-24.26%	80.75%	-13.29%	-	-
Horiz. %	148.07%	111.90%	188.10%	118.70%	156.72%	86.71%	100.00%	-
EY	10.44	13.80	8.22	13.02	9.86	17.84	15.47	-6.33%
YoY %	-24.35%	67.88%	-36.87%	32.05%	-44.73%	15.32%	-	-
Horiz. %	67.49%	89.20%	53.14%	84.16%	63.74%	115.32%	100.00%	-
DY	2.75	3.47	3.26	6.51	6.96	6.71	6.49	-13.32%
YoY %	-20.75%	6.44%	-49.92%	-6.47%	3.73%	3.39%	-	-
Horiz. %	42.37%	53.47%	50.23%	100.31%	107.24%	103.39%	100.00%	-
P/NAPS	0.58	0.44	0.50	0.56	0.57	0.57	0.65	-1.87%
YoY %	31.82%	-12.00%	-10.71%	-1.75%	0.00%	-12.31%	-	-
Horiz. %	89.23%	67.69%	76.92%	86.15%	87.69%	87.69%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Price Multiplier on Announcement Date
Date	29/12/16	22/12/15	23/12/14	24/12/13	27/12/12	29/12/11	28/12/10	-
Price	2.18	2.45	1.68	1.82	1.57	1.51	1.57	-
P/RPS	0.77	0.87	0.70	0.72	0.62	0.70	0.67	2.34%
YoY %	-11.49%	24.29%	-2.78%	16.13%	-11.43%	4.48%	-	-
Horiz. %	114.93%	129.85%	104.48%	107.46%	92.54%	104.48%	100.00%	-
P/EPS	8.85	10.26	11.11	8.27	10.08	5.68	6.59	5.03%
YoY %	-13.74%	-7.65%	34.34%	-17.96%	77.46%	-13.81%	-	-
Horiz. %	134.29%	155.69%	168.59%	125.49%	152.96%	86.19%	100.00%	-
EY	11.31	9.75	9.00	12.09	9.92	17.60	15.17	-4.77%
YoY %	16.00%	8.33%	-25.56%	21.88%	-43.64%	16.02%	-	-
Horiz. %	74.56%	64.27%	59.33%	79.70%	65.39%	116.02%	100.00%	-
DY	2.98	2.45	3.57	6.04	7.01	6.62	6.37	-11.88%
YoY %	21.63%	-31.37%	-40.89%	-13.84%	5.89%	3.92%	-	-
Horiz. %	46.78%	38.46%	56.04%	94.82%	110.05%	103.92%	100.00%	-
P/NAPS	0.54	0.63	0.46	0.60	0.57	0.58	0.67	-3.52%
YoY %	-14.29%	36.96%	-23.33%	5.26%	-1.72%	-13.43%	-	-
Horiz. %	80.60%	94.03%	68.66%	89.55%	85.07%	86.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos