[ANALABS] YoY TTM 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- 13.28%
YoY- 0.45%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 130,968 133,008 144,282 63,464 51,808 36,553 35,565 24.24%
PBT 13,551 24,445 22,184 12,207 12,466 10,079 4,775 18.96%
Tax -2,276 -5,958 -5,753 -2,869 -3,128 401 -1,982 2.32%
NP 11,275 18,487 16,431 9,338 9,338 10,480 2,793 26.15%
-
NP to SH 11,275 18,487 16,431 9,338 9,296 10,596 2,784 26.22%
-
Tax Rate 16.80% 24.37% 25.93% 23.50% 25.09% -3.98% 41.51% -
Total Cost 119,693 114,521 127,851 54,126 42,470 26,073 32,772 24.07%
-
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 % 28.57% 16.01% 18.04% 31.78% 28.89% 18.57% 43.14% -
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 8.61% 13.90% 11.39% 14.71% 18.02% 28.67% 7.85% -
ROE 6.95% 11.92% 11.75% 7.71% 8.51% 10.46% 3.05% -
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 223.63 224.64 243.40 106.94 86.82 61.32 59.22 24.76%
EPS 19.25 31.22 27.72 15.73 15.58 17.77 4.64 26.73%
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 109.10 110.80 120.19 52.87 43.16 30.45 29.63 24.24%
EPS 9.39 15.40 13.69 7.78 7.74 8.83 2.32 26.21%
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 0.71 0.66 0.63 1.07 0.85 1.68 1.27 -9.22%
P/EPS 8.21 4.77 5.56 7.25 4.75 5.79 16.18 -10.68%
EY 12.19 20.95 18.00 13.80 21.05 17.26 6.18 11.97%
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 0.70 0.67 0.65 1.06 0.91 1.63 1.22 -8.83%
P/EPS 8.15 4.84 5.66 7.18 5.07 5.63 15.53 -10.17%
EY 12.26 20.68 17.66 13.92 19.72 17.77 6.44 11.31%
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