[ANALABS] YoY TTM Result on 31-Jul-2007 [#1]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 8.08%
YoY- 293.72%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 138,244 51,065 46,241 35,723 35,517 32,938 29,957 29.01%
PBT 22,533 10,694 12,029 9,679 4,062 5,820 3,803 34.50%
Tax -6,222 -2,451 -1,704 -747 -1,771 -863 -220 74.50%
NP 16,311 8,243 10,325 8,932 2,291 4,957 3,583 28.72%
-
NP to SH 16,311 8,243 10,283 9,032 2,294 4,924 3,583 28.72%
-
Tax Rate 27.61% 22.92% 14.17% 7.72% 43.60% 14.83% 5.78% -
Total Cost 121,933 42,822 35,916 26,791 33,226 27,981 26,374 29.05%
-
Net Worth 133,967 116,854 106,101 97,884 89,872 88,248 84,139 8.05%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 2,967 2,685 1,967 1,201 749 1,200 600 30.50%
Div Payout % 18.19% 32.58% 19.13% 13.30% 32.65% 24.38% 16.77% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 133,967 116,854 106,101 97,884 89,872 88,248 84,139 8.05%
NOSH 59,277 59,316 59,607 59,685 59,915 60,033 60,099 -0.22%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 11.80% 16.14% 22.33% 25.00% 6.45% 15.05% 11.96% -
ROE 12.18% 7.05% 9.69% 9.23% 2.55% 5.58% 4.26% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 233.21 86.09 77.58 59.85 59.28 54.87 49.85 29.30%
EPS 27.52 13.90 17.25 15.13 3.83 8.20 5.96 29.02%
DPS 5.00 4.50 3.30 2.00 1.25 2.00 1.00 30.75%
NAPS 2.26 1.97 1.78 1.64 1.50 1.47 1.40 8.30%
Adjusted Per Share Value based on latest NOSH - 59,685
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 115.16 42.54 38.52 29.76 29.59 27.44 24.95 29.01%
EPS 13.59 6.87 8.57 7.52 1.91 4.10 2.98 28.76%
DPS 2.47 2.24 1.64 1.00 0.62 1.00 0.50 30.48%
NAPS 1.1159 0.9734 0.8838 0.8154 0.7486 0.7351 0.7009 8.05%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 1.62 1.04 0.80 1.13 0.70 0.80 0.95 -
P/RPS 0.69 1.21 1.03 1.89 1.18 1.46 1.91 -15.60%
P/EPS 5.89 7.48 4.64 7.47 18.28 9.75 15.93 -15.27%
EY 16.99 13.36 21.56 13.39 5.47 10.25 6.28 18.03%
DY 3.09 4.33 4.13 1.77 1.79 2.50 1.05 19.69%
P/NAPS 0.72 0.53 0.45 0.69 0.47 0.54 0.68 0.95%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 28/09/09 24/09/08 27/09/07 26/09/06 23/09/05 28/09/04 -
Price 1.68 1.09 0.80 0.88 0.72 0.72 0.82 -
P/RPS 0.72 1.27 1.03 1.47 1.21 1.31 1.65 -12.90%
P/EPS 6.11 7.84 4.64 5.82 18.81 8.78 13.75 -12.63%
EY 16.38 12.75 21.56 17.20 5.32 11.39 7.27 14.49%
DY 2.98 4.13 4.13 2.27 1.74 2.78 1.22 16.04%
P/NAPS 0.74 0.55 0.45 0.54 0.48 0.49 0.59 3.84%

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