[ANALABS] YoY Cumulative 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- 38.81%
YoY- 3.98%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 91,216 102,224 76,216 41,217 29,335 27,417 25,841 23.38%
PBT 15,398 13,924 15,481 9,590 8,839 7,524 4,569 22.43%
Tax -3,953 -3,380 -4,116 -1,593 -1,190 -250 -992 25.89%
NP 11,445 10,544 11,365 7,997 7,649 7,274 3,577 21.37%
-
NP to SH 11,445 10,544 11,365 7,997 7,691 7,288 3,586 21.32%
-
Tax Rate 25.67% 24.27% 26.59% 16.61% 13.46% 3.32% 21.71% -
Total Cost 79,771 91,680 64,851 33,220 21,686 20,143 22,264 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 2,949 2,961 - - - - - -
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 7.40% 7.33% 9.00% 7.18% 7.46% 7.67% 4.01% -
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 154.62 172.57 128.49 69.17 49.20 45.86 43.02 23.75%
EPS 19.40 17.80 19.16 13.42 12.90 12.19 5.97 21.69%
DPS 5.00 5.00 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 75.98 85.15 63.49 34.33 24.44 22.84 21.53 23.37%
EPS 9.53 8.78 9.47 6.66 6.41 6.07 2.99 21.30%
DPS 2.46 2.47 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 1.05 0.93 0.94 1.17 1.99 1.64 1.72 -7.89%
P/EPS 8.35 8.99 6.32 6.04 7.60 6.15 12.40 -6.37%
EY 11.98 11.13 15.83 16.57 13.16 16.25 8.07 6.80%
DY 3.09 3.13 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 1.00 0.88 0.98 1.14 1.79 1.53 1.81 -9.41%
P/EPS 7.99 8.54 6.58 5.89 6.82 5.74 13.07 -7.87%
EY 12.52 11.71 15.21 16.99 14.66 17.41 7.65 8.55%
DY 3.23 3.29 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