[ANCOMLB] QoQ Annualized Quarter Result on 29-Feb-2012 [#3]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -26.02%
YoY- -80.1%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 63,336 64,668 62,069 60,993 62,114 63,376 61,888 1.54%
PBT 2,938 4,412 5,132 5,550 662 7,192 16,165 -67.81%
Tax -520 8 -1,717 -1,866 3,914 -2,044 -5,524 -79.21%
NP 2,418 4,420 3,415 3,684 4,576 5,148 10,641 -62.66%
-
NP to SH 1,432 3,400 2,363 2,644 3,574 4,108 9,672 -71.91%
-
Tax Rate 17.70% -0.18% 33.46% 33.62% -591.24% 28.42% 34.17% -
Total Cost 60,918 60,248 58,654 57,309 57,538 58,228 51,247 12.17%
-
Net Worth 70,992 70,992 70,992 70,992 79,944 79,359 75,635 -4.12%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div 94 - - - 188 - 18,908 -97.05%
Div Payout % 6.61% - - - 5.26% - 195.50% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 70,992 70,992 70,992 70,992 79,944 79,359 75,635 -4.12%
NOSH 473,286 473,286 473,286 473,286 470,263 466,818 472,722 0.07%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 3.82% 6.83% 5.50% 6.04% 7.37% 8.12% 17.19% -
ROE 2.02% 4.79% 3.33% 3.72% 4.47% 5.18% 12.79% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 13.38 13.66 13.11 12.89 13.21 13.58 13.09 1.46%
EPS 0.30 0.72 0.50 0.56 0.76 0.88 2.75 -77.07%
DPS 0.02 0.00 0.00 0.00 0.04 0.00 4.00 -97.04%
NAPS 0.15 0.15 0.15 0.15 0.17 0.17 0.16 -4.20%
Adjusted Per Share Value based on latest NOSH - 473,286
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 13.38 13.66 13.11 12.89 13.12 13.39 13.08 1.51%
EPS 0.30 0.72 0.50 0.56 0.76 0.87 2.04 -72.04%
DPS 0.02 0.00 0.00 0.00 0.04 0.00 4.00 -97.04%
NAPS 0.15 0.15 0.15 0.15 0.1689 0.1677 0.1598 -4.12%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.15 0.14 0.16 0.14 0.17 0.12 0.12 -
P/RPS 1.12 1.02 1.22 1.09 1.29 0.88 0.92 13.97%
P/EPS 49.58 19.49 32.05 25.06 22.37 13.64 5.87 313.13%
EY 2.02 5.13 3.12 3.99 4.47 7.33 17.05 -75.78%
DY 0.13 0.00 0.00 0.00 0.24 0.00 33.33 -97.49%
P/NAPS 1.00 0.93 1.07 0.93 1.00 0.71 0.75 21.07%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/01/13 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 -
Price 0.15 0.16 0.14 0.17 0.16 0.14 0.14 -
P/RPS 1.12 1.17 1.07 1.32 1.21 1.03 1.07 3.08%
P/EPS 49.58 22.27 28.04 30.43 21.05 15.91 6.84 273.19%
EY 2.02 4.49 3.57 3.29 4.75 6.29 14.61 -73.16%
DY 0.13 0.00 0.00 0.00 0.25 0.00 28.57 -97.22%
P/NAPS 1.00 1.07 0.93 1.13 0.94 0.82 0.88 8.87%

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