[ANALABS] YoY Cumulative Quarter Result on 31-Jan-2013 [#3]

Stock

[ANALABS] ANALABS RESOURCES BHD

Announcement Date

28-Mar-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2013

Quarter

31-Jan-2013 [#3]

Profit Trend

QoQ- 73.73%

YoY- -30.62%

Quarter Report

ANALABS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Cumulative Result
Revenue	114,666	105,454	110,388	111,982	91,216	102,224	76,216	7.04%
YoY %	8.74%	-4.47%	-1.42%	22.77%	-10.77%	34.12%	-	-
Horiz. %	150.45%	138.36%	144.84%	146.93%	119.68%	134.12%	100.00%	-
PBT	12,549	8,165	12,106	10,596	15,398	13,924	15,481	-3.43%
YoY %	53.69%	-32.55%	14.25%	-31.19%	10.59%	-10.06%	-	-
Horiz. %	81.06%	52.74%	78.20%	68.45%	99.46%	89.94%	100.00%	-
Tax	-2,829	-2,382	-2,286	-2,655	-3,953	-3,380	-4,116	-6.05%
YoY %	-18.77%	-4.20%	13.90%	32.84%	-16.95%	17.88%	-	-
Horiz. %	68.73%	57.87%	55.54%	64.50%	96.04%	82.12%	100.00%	-
NP	9,720	5,783	9,820	7,941	11,445	10,544	11,365	-2.57%
YoY %	68.08%	-41.11%	23.66%	-30.62%	8.55%	-7.22%	-	-
Horiz. %	85.53%	50.88%	86.41%	69.87%	100.70%	92.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,630	5,667	9,068	7,941	11,445	10,544	11,365	-1.10%
YoY %	87.58%	-37.51%	14.19%	-30.62%	8.55%	-7.22%	-	-
Horiz. %	93.53%	49.86%	79.79%	69.87%	100.70%	92.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.54%	29.17%	18.88%	25.06%	25.67%	24.27%	26.59%	-
YoY %	-22.73%	54.50%	-24.66%	-2.38%	5.77%	-8.73%	-	-
Horiz. %	84.77%	109.70%	71.00%	94.25%	96.54%	91.27%	100.00%	-
Total Cost	104,946	99,671	100,568	104,041	79,771	91,680	64,851	8.34%
YoY %	5.29%	-0.89%	-3.34%	30.42%	-12.99%	41.37%	-	-
Horiz. %	161.83%	153.69%	155.08%	160.43%	123.01%	141.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	222,161	211,090	176,178	164,802	154,566	143,943	126,343	9.85%
YoY %	5.24%	19.82%	6.90%	6.62%	7.38%	13.93%	-	-
Horiz. %	175.84%	167.08%	139.44%	130.44%	122.34%	113.93%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Dividend
Div	1,687	1,706	2,377	3,225	2,949	2,961	-	-
YoY %	-1.11%	-28.23%	-26.29%	9.36%	-0.41%	0.00%	-	-
Horiz. %	56.97%	57.62%	80.28%	108.92%	99.59%	100.00%	-	-
Div Payout %	15.87%	30.12%	26.22%	40.62%	25.77%	28.09%	-	-
YoY %	-47.31%	14.87%	-35.45%	57.63%	-8.26%	0.00%	-	-
Horiz. %	56.50%	107.23%	93.34%	144.61%	91.74%	100.00%	-	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Equity
Net Worth	222,161	211,090	176,178	164,802	154,566	143,943	126,343	9.85%
YoY %	5.24%	19.82%	6.90%	6.62%	7.38%	13.93%	-	-
Horiz. %	175.84%	167.08%	139.44%	130.44%	122.34%	113.93%	100.00%	-
NOSH	56,243	56,897	57,574	58,648	58,994	59,235	59,316	-0.88%
YoY %	-1.15%	-1.18%	-1.83%	-0.59%	-0.41%	-0.14%	-	-
Horiz. %	94.82%	95.92%	97.06%	98.87%	99.46%	99.86%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Ratio Analysis
NP Margin	8.48%	5.48%	8.90%	7.09%	12.55%	10.31%	14.91%	-
YoY %	54.74%	-38.43%	25.53%	-43.51%	21.73%	-30.85%	-	-
Horiz. %	56.87%	36.75%	59.69%	47.55%	84.17%	69.15%	100.00%	-
ROE	4.78%	2.68%	5.15%	4.82%	7.40%	7.33%	9.00%	-
YoY %	78.36%	-47.96%	6.85%	-34.86%	0.95%	-18.56%	-	-
Horiz. %	53.11%	29.78%	57.22%	53.56%	82.22%	81.44%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Per Share
RPS	203.87	185.34	191.73	190.94	154.62	172.57	128.49	7.99%
YoY %	10.00%	-3.33%	0.41%	23.49%	-10.40%	34.31%	-	-
Horiz. %	158.67%	144.24%	149.22%	148.60%	120.34%	134.31%	100.00%	-
EPS	18.90	9.96	15.75	13.54	19.40	17.80	19.16	-0.22%
YoY %	89.76%	-36.76%	16.32%	-30.21%	8.99%	-7.10%	-	-
Horiz. %	98.64%	51.98%	82.20%	70.67%	101.25%	92.90%	100.00%	-
DPS	3.00	3.00	4.13	5.50	5.00	5.00	0.00	-
YoY %	0.00%	-27.36%	-24.91%	10.00%	0.00%	0.00%	-	-
Horiz. %	60.00%	60.00%	82.60%	110.00%	100.00%	100.00%	-	-
NAPS	3.95	3.71	3.06	2.81	2.62	2.43	2.13	10.83%
YoY %	6.47%	21.24%	8.90%	7.25%	7.82%	14.08%	-	-
Horiz. %	185.45%	174.18%	143.66%	131.92%	123.00%	114.08%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Adjusted Per Share Value based on latest NOSH - 58,221
RPS	95.52	87.84	91.95	93.28	75.98	85.15	63.49	7.04%
YoY %	8.74%	-4.47%	-1.43%	22.77%	-10.77%	34.12%	-	-
Horiz. %	150.45%	138.35%	144.83%	146.92%	119.67%	134.12%	100.00%	-
EPS	8.85	4.72	7.55	6.61	9.53	8.78	9.47	-1.12%
YoY %	87.50%	-37.48%	14.22%	-30.64%	8.54%	-7.29%	-	-
Horiz. %	93.45%	49.84%	79.73%	69.80%	100.63%	92.71%	100.00%	-
DPS	1.41	1.42	1.98	2.69	2.46	2.47	0.00	-
YoY %	-0.70%	-28.28%	-26.39%	9.35%	-0.40%	0.00%	-	-
Horiz. %	57.09%	57.49%	80.16%	108.91%	99.60%	100.00%	-	-
NAPS	1.8506	1.7584	1.4676	1.3728	1.2875	1.199	1.0524	9.85%
YoY %	5.24%	19.81%	6.91%	6.63%	7.38%	13.93%	-	-
Horiz. %	175.85%	167.08%	139.45%	130.44%	122.34%	113.93%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	31/01/11	29/01/10	-
Price	2.04	1.80	1.70	1.51	1.62	1.60	1.21	-
P/RPS	1.00	0.97	0.89	0.79	1.05	0.93	0.94	1.03%
YoY %	3.09%	8.99%	12.66%	-24.76%	12.90%	-1.06%	-	-
Horiz. %	106.38%	103.19%	94.68%	84.04%	111.70%	98.94%	100.00%	-
P/EPS	10.79	18.07	10.79	11.15	8.35	8.99	6.32	9.32%
YoY %	-40.29%	67.47%	-3.23%	33.53%	-7.12%	42.25%	-	-
Horiz. %	170.73%	285.92%	170.73%	176.42%	132.12%	142.25%	100.00%	-
EY	9.26	5.53	9.26	8.97	11.98	11.13	15.83	-8.54%
YoY %	67.45%	-40.28%	3.23%	-25.13%	7.64%	-29.69%	-	-
Horiz. %	58.50%	34.93%	58.50%	56.66%	75.68%	70.31%	100.00%	-
DY	1.47	1.67	2.43	3.64	3.09	3.13	0.00	-
YoY %	-11.98%	-31.28%	-33.24%	17.80%	-1.28%	0.00%	-	-
Horiz. %	46.96%	53.35%	77.64%	116.29%	98.72%	100.00%	-	-
P/NAPS	0.52	0.49	0.56	0.54	0.62	0.66	0.57	-1.51%
YoY %	6.12%	-12.50%	3.70%	-12.90%	-6.06%	15.79%	-	-
Horiz. %	91.23%	85.96%	98.25%	94.74%	108.77%	115.79%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Price Multiplier on Announcement Date
Date	24/03/16	23/03/15	27/03/14	28/03/13	29/03/12	28/03/11	29/03/10	-
Price	2.09	1.80	1.71	1.45	1.55	1.52	1.26	-
P/RPS	1.03	0.97	0.89	0.76	1.00	0.88	0.98	0.83%
YoY %	6.19%	8.99%	17.11%	-24.00%	13.64%	-10.20%	-	-
Horiz. %	105.10%	98.98%	90.82%	77.55%	102.04%	89.80%	100.00%	-
P/EPS	11.06	18.07	10.86	10.71	7.99	8.54	6.58	9.03%
YoY %	-38.79%	66.39%	1.40%	34.04%	-6.44%	29.79%	-	-
Horiz. %	168.09%	274.62%	165.05%	162.77%	121.43%	129.79%	100.00%	-
EY	9.04	5.53	9.21	9.34	12.52	11.71	15.21	-8.30%
YoY %	63.47%	-39.96%	-1.39%	-25.40%	6.92%	-23.01%	-	-
Horiz. %	59.43%	36.36%	60.55%	61.41%	82.31%	76.99%	100.00%	-
DY	1.44	1.67	2.42	3.79	3.23	3.29	0.00	-
YoY %	-13.77%	-30.99%	-36.15%	17.34%	-1.82%	0.00%	-	-
Horiz. %	43.77%	50.76%	73.56%	115.20%	98.18%	100.00%	-	-
P/NAPS	0.53	0.49	0.56	0.52	0.59	0.63	0.59	-1.77%
YoY %	8.16%	-12.50%	7.69%	-11.86%	-6.35%	6.78%	-	-
Horiz. %	89.83%	83.05%	94.92%	88.14%	100.00%	106.78%	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