[ANCOMLB] QoQ Annualized Quarter Result on 28-Feb-2011 [#3]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 188.41%
YoY- 150.26%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 62,114 63,376 61,888 60,649 63,146 60,820 58,893 3.61%
PBT 662 7,192 16,165 19,200 4,738 5,776 4,717 -72.96%
Tax 3,914 -2,044 -5,524 -4,836 1,070 3,048 -498 -
NP 4,576 5,148 10,641 14,364 5,808 8,824 4,219 5.55%
-
NP to SH 3,574 4,108 9,672 13,284 4,606 7,872 3,553 0.39%
-
Tax Rate -591.24% 28.42% 34.17% 25.19% -22.58% -52.77% 10.56% -
Total Cost 57,538 58,228 51,247 46,285 57,338 51,996 54,674 3.45%
-
Net Worth 79,944 79,359 75,635 80,652 25,718 0 49,523 37.57%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 188 - 18,908 - - - - -
Div Payout % 5.26% - 195.50% - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 79,944 79,359 75,635 80,652 25,718 0 49,523 37.57%
NOSH 470,263 466,818 472,722 474,428 257,187 251,538 260,652 48.14%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 7.37% 8.12% 17.19% 23.68% 9.20% 14.51% 7.16% -
ROE 4.47% 5.18% 12.79% 16.47% 17.91% 0.00% 7.17% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 13.21 13.58 13.09 12.78 24.55 24.18 22.59 -30.04%
EPS 0.76 0.88 2.75 2.80 0.98 1.68 0.75 0.88%
DPS 0.04 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 0.17 0.10 0.00 0.19 -7.14%
Adjusted Per Share Value based on latest NOSH - 472,839
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 13.12 13.39 13.08 12.81 13.34 12.85 12.44 3.60%
EPS 0.76 0.87 2.04 2.81 0.97 1.66 0.75 0.88%
DPS 0.04 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.1689 0.1677 0.1598 0.1704 0.0543 0.00 0.1046 37.59%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.17 0.12 0.12 0.12 0.055 0.055 0.055 -
P/RPS 1.29 0.88 0.92 0.94 0.22 0.23 0.24 206.53%
P/EPS 22.37 13.64 5.87 4.29 3.07 1.76 4.03 213.17%
EY 4.47 7.33 17.05 23.33 32.56 56.90 24.78 -68.04%
DY 0.24 0.00 33.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.71 0.75 0.71 0.55 0.00 0.29 128.07%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 20/01/12 25/10/11 27/07/11 27/04/11 25/01/11 26/10/10 30/07/10 -
Price 0.16 0.14 0.14 0.14 0.12 0.055 0.055 -
P/RPS 1.21 1.03 1.07 1.10 0.49 0.23 0.24 193.73%
P/EPS 21.05 15.91 6.84 5.00 6.70 1.76 4.03 200.74%
EY 4.75 6.29 14.61 20.00 14.92 56.90 24.78 -66.72%
DY 0.25 0.00 28.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.82 0.88 0.82 1.20 0.00 0.29 118.86%

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