[ANALABS] YoY TTM Result on 31-Jul-2013 [#1]

Stock

[ANALABS] ANALABS RESOURCES BHD

Announcement Date

25-Sep-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

31-Jul-2013 [#1]

Profit Trend

QoQ- 16.83%

YoY- -17.64%

Quarter Report

ANALABS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
TTM Result
Revenue	159,411	144,949	140,499	151,851	120,504	135,935	138,244	2.40%
YoY %	9.98%	3.17%	-7.48%	26.01%	-11.35%	-1.67%	-	-
Horiz. %	115.31%	104.85%	101.63%	109.84%	87.17%	98.33%	100.00%	-
PBT	16,444	8,543	9,633	15,618	16,362	23,242	22,533	-5.11%
YoY %	92.49%	-11.32%	-38.32%	-4.55%	-29.60%	3.15%	-	-
Horiz. %	72.98%	37.91%	42.75%	69.31%	72.61%	103.15%	100.00%	-
Tax	-2,944	-2,131	-2,903	-3,848	-2,820	-5,165	-6,222	-11.71%
YoY %	-38.15%	26.59%	24.56%	-36.45%	45.40%	16.99%	-	-
Horiz. %	47.32%	34.25%	46.66%	61.85%	45.32%	83.01%	100.00%	-
NP	13,500	6,412	6,730	11,770	13,542	18,077	16,311	-3.10%
YoY %	110.54%	-4.73%	-42.82%	-13.09%	-25.09%	10.83%	-	-
Horiz. %	82.77%	39.31%	41.26%	72.16%	83.02%	110.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,546	7,350	8,255	11,153	13,542	18,077	16,311	-3.04%
YoY %	84.30%	-10.96%	-25.98%	-17.64%	-25.09%	10.83%	-	-
Horiz. %	83.05%	45.06%	50.61%	68.38%	83.02%	110.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.90%	24.94%	30.14%	24.64%	17.24%	22.22%	27.61%	-
YoY %	-28.23%	-17.25%	22.32%	42.92%	-22.41%	-19.52%	-	-
Horiz. %	64.83%	90.33%	109.16%	89.24%	62.44%	80.48%	100.00%	-
Total Cost	145,911	138,537	133,769	140,081	106,962	117,858	121,933	3.03%
YoY %	5.32%	3.56%	-4.51%	30.96%	-9.25%	-3.34%	-	-
Horiz. %	119.66%	113.62%	109.71%	114.88%	87.72%	96.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	224,640	214,483	209,410	167,529	162,187	151,538	133,967	8.98%
YoY %	4.74%	2.42%	25.00%	3.29%	7.03%	13.12%	-	-
Horiz. %	167.68%	160.10%	156.31%	125.05%	121.06%	113.12%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Dividend
Div	1,684	1,706	2,375	3,220	2,960	2,963	2,967	-8.99%
YoY %	-1.29%	-28.17%	-26.24%	8.78%	-0.10%	-0.13%	-	-
Horiz. %	56.76%	57.50%	80.05%	108.53%	99.76%	99.87%	100.00%	-
Div Payout %	12.44%	23.22%	28.77%	28.88%	21.86%	16.40%	18.19%	-
YoY %	-46.43%	-19.29%	-0.38%	32.11%	33.29%	-9.84%	-	-
Horiz. %	68.39%	127.65%	158.16%	158.77%	120.18%	90.16%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Equity
Net Worth	224,640	214,483	209,410	167,529	162,187	151,538	133,967	8.98%
YoY %	4.74%	2.42%	25.00%	3.29%	7.03%	13.12%	-	-
Horiz. %	167.68%	160.10%	156.31%	125.05%	121.06%	113.12%	100.00%	-
NOSH	56,160	56,294	57,060	57,570	59,192	59,194	59,277	-0.89%
YoY %	-0.24%	-1.34%	-0.89%	-2.74%	-0.00%	-0.14%	-	-
Horiz. %	94.74%	94.97%	96.26%	97.12%	99.86%	99.86%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Ratio Analysis
NP Margin	8.47%	4.42%	4.79%	7.75%	11.24%	13.30%	11.80%	-
YoY %	91.63%	-7.72%	-38.19%	-31.05%	-15.49%	12.71%	-	-
Horiz. %	71.78%	37.46%	40.59%	65.68%	95.25%	112.71%	100.00%	-
ROE	6.03%	3.43%	3.94%	6.66%	8.35%	11.93%	12.18%	-
YoY %	75.80%	-12.94%	-40.84%	-20.24%	-30.01%	-2.05%	-	-
Horiz. %	49.51%	28.16%	32.35%	54.68%	68.56%	97.95%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Per Share
RPS	283.85	257.48	246.23	263.77	203.58	229.64	233.21	3.32%
YoY %	10.24%	4.57%	-6.65%	29.57%	-11.35%	-1.53%	-	-
Horiz. %	121.71%	110.41%	105.58%	113.10%	87.29%	98.47%	100.00%	-
EPS	24.12	13.06	14.47	19.37	22.88	30.54	27.52	-2.17%
YoY %	84.69%	-9.74%	-25.30%	-15.34%	-25.08%	10.97%	-	-
Horiz. %	87.65%	47.46%	52.58%	70.39%	83.14%	110.97%	100.00%	-
DPS	3.00	3.00	4.13	5.50	5.00	5.00	5.00	-8.15%
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%	100.00%	-
NAPS	4.00	3.81	3.67	2.91	2.74	2.56	2.26	9.97%
YoY %	4.99%	3.81%	26.12%	6.20%	7.03%	13.27%	-	-
Horiz. %	176.99%	168.58%	162.39%	128.76%	121.24%	113.27%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Adjusted Per Share Value based on latest NOSH - 57,570
RPS	132.79	120.74	117.04	126.49	100.38	113.23	115.16	2.40%
YoY %	9.98%	3.16%	-7.47%	26.01%	-11.35%	-1.68%	-	-
Horiz. %	115.31%	104.85%	101.63%	109.84%	87.17%	98.32%	100.00%	-
EPS	11.28	6.12	6.88	9.29	11.28	15.06	13.59	-3.05%
YoY %	84.31%	-11.05%	-25.94%	-17.64%	-25.10%	10.82%	-	-
Horiz. %	83.00%	45.03%	50.63%	68.36%	83.00%	110.82%	100.00%	-
DPS	1.40	1.42	1.98	2.68	2.47	2.47	2.47	-9.02%
YoY %	-1.41%	-28.28%	-26.12%	8.50%	0.00%	0.00%	-	-
Horiz. %	56.68%	57.49%	80.16%	108.50%	100.00%	100.00%	100.00%	-
NAPS	1.8713	1.7867	1.7444	1.3955	1.351	1.2623	1.1159	8.98%
YoY %	4.73%	2.42%	25.00%	3.29%	7.03%	13.12%	-	-
Horiz. %	167.69%	160.11%	156.32%	125.06%	121.07%	113.12%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	-
Price	2.22	1.76	1.96	1.68	1.50	1.64	1.62	-
P/RPS	0.78	0.68	0.80	0.64	0.74	0.71	0.69	2.06%
YoY %	14.71%	-15.00%	25.00%	-13.51%	4.23%	2.90%	-	-
Horiz. %	113.04%	98.55%	115.94%	92.75%	107.25%	102.90%	100.00%	-
P/EPS	9.20	13.48	13.55	8.67	6.56	5.37	5.89	7.70%
YoY %	-31.75%	-0.52%	56.29%	32.16%	22.16%	-8.83%	-	-
Horiz. %	156.20%	228.86%	230.05%	147.20%	111.38%	91.17%	100.00%	-
EY	10.87	7.42	7.38	11.53	15.25	18.62	16.99	-7.16%
YoY %	46.50%	0.54%	-35.99%	-24.39%	-18.10%	9.59%	-	-
Horiz. %	63.98%	43.67%	43.44%	67.86%	89.76%	109.59%	100.00%	-
DY	1.35	1.70	2.11	3.27	3.33	3.05	3.09	-12.88%
YoY %	-20.59%	-19.43%	-35.47%	-1.80%	9.18%	-1.29%	-	-
Horiz. %	43.69%	55.02%	68.28%	105.83%	107.77%	98.71%	100.00%	-
P/NAPS	0.56	0.46	0.53	0.58	0.55	0.64	0.72	-4.09%
YoY %	21.74%	-13.21%	-8.62%	5.45%	-14.06%	-11.11%	-	-
Horiz. %	77.78%	63.89%	73.61%	80.56%	76.39%	88.89%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Price Multiplier on Announcement Date
Date	29/09/16	23/09/15	25/09/14	25/09/13	20/09/12	28/09/11	28/09/10	-
Price	2.32	1.66	1.87	1.70	1.49	1.42	1.68	-
P/RPS	0.82	0.64	0.76	0.64	0.73	0.62	0.72	2.18%
YoY %	28.12%	-15.79%	18.75%	-12.33%	17.74%	-13.89%	-	-
Horiz. %	113.89%	88.89%	105.56%	88.89%	101.39%	86.11%	100.00%	-
P/EPS	9.62	12.71	12.93	8.78	6.51	4.65	6.11	7.85%
YoY %	-24.31%	-1.70%	47.27%	34.87%	40.00%	-23.90%	-	-
Horiz. %	157.45%	208.02%	211.62%	143.70%	106.55%	76.10%	100.00%	-
EY	10.40	7.87	7.74	11.40	15.35	21.51	16.38	-7.28%
YoY %	32.15%	1.68%	-32.11%	-25.73%	-28.64%	31.32%	-	-
Horiz. %	63.49%	48.05%	47.25%	69.60%	93.71%	131.32%	100.00%	-
DY	1.29	1.81	2.21	3.24	3.36	3.52	2.98	-13.01%
YoY %	-28.73%	-18.10%	-31.79%	-3.57%	-4.55%	18.12%	-	-
Horiz. %	43.29%	60.74%	74.16%	108.72%	112.75%	118.12%	100.00%	-
P/NAPS	0.58	0.44	0.51	0.58	0.54	0.55	0.74	-3.97%
YoY %	31.82%	-13.73%	-12.07%	7.41%	-1.82%	-25.68%	-	-
Horiz. %	78.38%	59.46%	68.92%	78.38%	72.97%	74.32%	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