[ANALABS] YoY TTM Result on 31-Jul-2009 [#1]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -12.06%
YoY- -19.84%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 120,504 135,935 138,244 51,065 46,241 35,723 35,517 22.55%
PBT 16,362 23,242 22,533 10,694 12,029 9,679 4,062 26.11%
Tax -2,820 -5,165 -6,222 -2,451 -1,704 -747 -1,771 8.05%
NP 13,542 18,077 16,311 8,243 10,325 8,932 2,291 34.42%
-
NP to SH 13,542 18,077 16,311 8,243 10,283 9,032 2,294 34.39%
-
Tax Rate 17.24% 22.22% 27.61% 22.92% 14.17% 7.72% 43.60% -
Total Cost 106,962 117,858 121,933 42,822 35,916 26,791 33,226 21.49%
-
Net Worth 162,187 151,538 133,967 116,854 106,101 97,884 89,872 10.32%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 2,960 2,963 2,967 2,685 1,967 1,201 749 25.71%
Div Payout % 21.86% 16.40% 18.19% 32.58% 19.13% 13.30% 32.65% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 162,187 151,538 133,967 116,854 106,101 97,884 89,872 10.32%
NOSH 59,192 59,194 59,277 59,316 59,607 59,685 59,915 -0.20%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 11.24% 13.30% 11.80% 16.14% 22.33% 25.00% 6.45% -
ROE 8.35% 11.93% 12.18% 7.05% 9.69% 9.23% 2.55% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 203.58 229.64 233.21 86.09 77.58 59.85 59.28 22.80%
EPS 22.88 30.54 27.52 13.90 17.25 15.13 3.83 34.66%
DPS 5.00 5.00 5.00 4.50 3.30 2.00 1.25 25.96%
NAPS 2.74 2.56 2.26 1.97 1.78 1.64 1.50 10.55%
Adjusted Per Share Value based on latest NOSH - 59,316
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 100.38 113.23 115.16 42.54 38.52 29.76 29.59 22.55%
EPS 11.28 15.06 13.59 6.87 8.57 7.52 1.91 34.40%
DPS 2.47 2.47 2.47 2.24 1.64 1.00 0.62 25.88%
NAPS 1.351 1.2623 1.1159 0.9734 0.8838 0.8154 0.7486 10.33%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 1.50 1.64 1.62 1.04 0.80 1.13 0.70 -
P/RPS 0.74 0.71 0.69 1.21 1.03 1.89 1.18 -7.47%
P/EPS 6.56 5.37 5.89 7.48 4.64 7.47 18.28 -15.68%
EY 15.25 18.62 16.99 13.36 21.56 13.39 5.47 18.61%
DY 3.33 3.05 3.09 4.33 4.13 1.77 1.79 10.88%
P/NAPS 0.55 0.64 0.72 0.53 0.45 0.69 0.47 2.65%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 20/09/12 28/09/11 28/09/10 28/09/09 24/09/08 27/09/07 26/09/06 -
Price 1.49 1.42 1.68 1.09 0.80 0.88 0.72 -
P/RPS 0.73 0.62 0.72 1.27 1.03 1.47 1.21 -8.07%
P/EPS 6.51 4.65 6.11 7.84 4.64 5.82 18.81 -16.19%
EY 15.35 21.51 16.38 12.75 21.56 17.20 5.32 19.29%
DY 3.36 3.52 2.98 4.13 4.13 2.27 1.74 11.58%
P/NAPS 0.54 0.55 0.74 0.55 0.45 0.54 0.48 1.98%

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