[ANALABS] YoY 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- 99.79%
YoY- 40.24%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 41,097 30,633 33,560 27,522 15,123 9,556 8,726 29.43%
PBT 3,123 5,934 4,731 5,080 3,567 3,130 2,730 2.26%
Tax -1,044 -1,588 -795 -1,264 -846 578 -570 10.60%
NP 2,079 4,346 3,936 3,816 2,721 3,708 2,160 -0.63%
-
NP to SH 2,079 4,346 3,936 3,816 2,721 3,708 2,144 -0.51%
-
Tax Rate 33.43% 26.76% 16.80% 24.88% 23.72% -18.47% 20.88% -
Total Cost 39,018 26,287 29,624 23,706 12,402 5,848 6,566 34.54%
-
Net Worth 162,220 155,129 139,893 121,067 109,198 101,344 91,285 10.04%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 3,220 2,960 2,963 2,967 2,685 1,967 1,201 17.84%
Div Payout % 154.93% 68.12% 75.30% 77.76% 98.68% 53.05% 56.02% -
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 162,220 155,129 139,893 121,067 109,198 101,344 91,285 10.04%
NOSH 58,563 59,209 59,277 59,346 59,671 59,614 60,056 -0.41%
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 5.06% 14.19% 11.73% 13.87% 17.99% 38.80% 24.75% -
ROE 1.28% 2.80% 2.81% 3.15% 2.49% 3.66% 2.35% -
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 70.18 51.74 56.62 46.37 25.34 16.03 14.53 29.98%
EPS 3.55 7.34 6.64 6.43 4.56 6.22 3.57 -0.09%
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 34.23 25.52 27.96 22.93 12.60 7.96 7.27 29.43%
EPS 1.73 3.62 3.28 3.18 2.27 3.09 1.79 -0.56%
DPS 2.68 2.47 2.47 2.47 2.24 1.64 1.00 17.83%
NAPS 1.3513 1.2922 1.1653 1.0085 0.9096 0.8442 0.7604 10.04%
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 2.25 2.88 2.72 2.46 2.92 6.43 5.16 -12.90%
P/EPS 44.51 20.30 23.19 17.73 16.23 16.56 21.01 13.31%
EY 2.25 4.93 4.31 5.64 6.16 6.04 4.76 -11.73%
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 2.24 2.92 2.77 2.44 3.12 6.24 4.96 -12.39%
P/EPS 44.23 20.57 23.64 17.57 17.32 16.08 20.17 13.96%
EY 2.26 4.86 4.23 5.69 5.77 6.22 4.96 -12.26%
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