[ANALABS] YoY Cumulative 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- 199.79%
YoY- -0.61%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 74,113 63,774 69,122 37,796 28,983 19,806 18,597 25.88%
PBT 6,260 10,555 9,355 7,800 7,213 5,766 4,302 6.44%
Tax -1,689 -2,682 -2,301 -2,074 -1,452 -11 -950 10.05%
NP 4,571 7,873 7,054 5,726 5,761 5,755 3,352 5.30%
-
NP to SH 4,571 7,873 7,054 5,726 5,761 5,797 3,310 5.52%
-
Tax Rate 26.98% 25.41% 24.60% 26.59% 20.13% 0.19% 22.08% -
Total Cost 69,542 55,901 62,068 32,070 23,222 14,051 15,245 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 3,227 2,962 2,961 2,966 2,683 1,968 1,201 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 2.81% 5.07% 5.05% 4.73% 5.28% 5.72% 3.63% -
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 126.31 107.65 116.71 63.70 48.60 33.21 30.96 26.38%
EPS 7.79 13.29 11.91 9.65 9.66 9.72 5.51 5.93%
DPS 5.50 5.00 5.00 5.00 4.50 3.30 2.00 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 61.74 53.12 57.58 31.48 24.14 16.50 15.49 25.89%
EPS 3.81 6.56 5.88 4.77 4.80 4.83 2.76 5.51%
DPS 2.69 2.47 2.47 2.47 2.24 1.64 1.00 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 1.25 1.38 1.32 1.79 1.52 3.10 2.42 -10.41%
P/EPS 20.28 11.21 12.93 11.81 7.66 10.60 13.61 6.86%
EY 4.93 8.92 7.73 8.46 13.05 9.44 7.35 -6.43%
DY 3.48 3.36 3.25 4.39 6.08 3.20 2.67 4.51%
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 1.24 1.40 1.35 1.77 1.63 3.01 2.33 -9.97%
P/EPS 20.15 11.36 13.18 11.71 8.18 10.29 13.07 7.47%
EY 4.96 8.80 7.59 8.54 12.23 9.72 7.65 -6.96%
DY 3.50 3.31 3.18 4.42 5.70 3.30 2.78 3.90%
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