[ANALABS] YoY TTM Result on 31-Oct-2007 [#2]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
31-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 17.32%
YoY- 280.6%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 144,282 63,464 51,808 36,553 35,565 33,447 30,150 29.79%
PBT 22,184 12,207 12,466 10,079 4,775 5,978 4,927 28.48%
Tax -5,753 -2,869 -3,128 401 -1,982 -824 -418 54.77%
NP 16,431 9,338 9,338 10,480 2,793 5,154 4,509 24.03%
-
NP to SH 16,431 9,338 9,296 10,596 2,784 5,117 4,509 24.03%
-
Tax Rate 25.93% 23.50% 25.09% -3.98% 41.51% 13.78% 8.48% -
Total Cost 127,851 54,126 42,470 26,073 32,772 28,293 25,641 30.68%
-
Net Worth 139,893 121,067 109,198 101,344 91,285 89,891 84,774 8.70%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 2,963 2,967 2,685 1,967 1,201 1,348 607 30.22%
Div Payout % 18.04% 31.78% 28.89% 18.57% 43.14% 26.35% 13.46% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 139,893 121,067 109,198 101,344 91,285 89,891 84,774 8.70%
NOSH 59,277 59,346 59,671 59,614 60,056 59,927 60,123 -0.23%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 11.39% 14.71% 18.02% 28.67% 7.85% 15.41% 14.96% -
ROE 11.75% 7.71% 8.51% 10.46% 3.05% 5.69% 5.32% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 243.40 106.94 86.82 61.32 59.22 55.81 50.15 30.10%
EPS 27.72 15.73 15.58 17.77 4.64 8.54 7.50 24.33%
DPS 5.00 5.00 4.50 3.30 2.00 2.25 1.01 30.53%
NAPS 2.36 2.04 1.83 1.70 1.52 1.50 1.41 8.95%
Adjusted Per Share Value based on latest NOSH - 59,614
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 120.19 52.87 43.16 30.45 29.63 27.86 25.11 29.80%
EPS 13.69 7.78 7.74 8.83 2.32 4.26 3.76 24.02%
DPS 2.47 2.47 2.24 1.64 1.00 1.12 0.51 30.05%
NAPS 1.1653 1.0085 0.9096 0.8442 0.7604 0.7488 0.7062 8.70%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.54 1.14 0.74 1.03 0.75 0.74 0.83 -
P/RPS 0.63 1.07 0.85 1.68 1.27 1.33 1.66 -14.90%
P/EPS 5.56 7.25 4.75 5.79 16.18 8.67 11.07 -10.83%
EY 18.00 13.80 21.05 17.26 6.18 11.54 9.04 12.15%
DY 3.25 4.39 6.08 3.20 2.67 3.04 1.22 17.73%
P/NAPS 0.65 0.56 0.40 0.61 0.49 0.49 0.59 1.62%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 28/12/10 08/12/09 24/12/08 31/12/07 14/12/06 28/12/05 17/12/04 -
Price 1.57 1.13 0.79 1.00 0.72 0.75 0.83 -
P/RPS 0.65 1.06 0.91 1.63 1.22 1.34 1.66 -14.46%
P/EPS 5.66 7.18 5.07 5.63 15.53 8.78 11.07 -10.57%
EY 17.66 13.92 19.72 17.77 6.44 11.38 9.04 11.80%
DY 3.18 4.42 5.70 3.30 2.78 3.00 1.22 17.30%
P/NAPS 0.67 0.55 0.43 0.59 0.47 0.50 0.59 2.14%

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