[ANCOMLB] QoQ Annualized Quarter Result on 30-Nov-2011 [#2]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
20-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- -13.0%
YoY- -22.41%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 64,668 62,069 60,993 62,114 63,376 61,888 60,649 4.35%
PBT 4,412 5,132 5,550 662 7,192 16,165 19,200 -62.31%
Tax 8 -1,717 -1,866 3,914 -2,044 -5,524 -4,836 -
NP 4,420 3,415 3,684 4,576 5,148 10,641 14,364 -54.25%
-
NP to SH 3,400 2,363 2,644 3,574 4,108 9,672 13,284 -59.52%
-
Tax Rate -0.18% 33.46% 33.62% -591.24% 28.42% 34.17% 25.19% -
Total Cost 60,248 58,654 57,309 57,538 58,228 51,247 46,285 19.12%
-
Net Worth 70,992 70,992 70,992 79,944 79,359 75,635 80,652 -8.11%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - 188 - 18,908 - -
Div Payout % - - - 5.26% - 195.50% - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 70,992 70,992 70,992 79,944 79,359 75,635 80,652 -8.11%
NOSH 473,286 473,286 473,286 470,263 466,818 472,722 474,428 -0.15%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 6.83% 5.50% 6.04% 7.37% 8.12% 17.19% 23.68% -
ROE 4.79% 3.33% 3.72% 4.47% 5.18% 12.79% 16.47% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 13.66 13.11 12.89 13.21 13.58 13.09 12.78 4.51%
EPS 0.72 0.50 0.56 0.76 0.88 2.75 2.80 -59.39%
DPS 0.00 0.00 0.00 0.04 0.00 4.00 0.00 -
NAPS 0.15 0.15 0.15 0.17 0.17 0.16 0.17 -7.97%
Adjusted Per Share Value based on latest NOSH - 475,000
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 13.66 13.11 12.89 13.12 13.39 13.08 12.81 4.35%
EPS 0.72 0.50 0.56 0.76 0.87 2.04 2.81 -59.49%
DPS 0.00 0.00 0.00 0.04 0.00 4.00 0.00 -
NAPS 0.15 0.15 0.15 0.1689 0.1677 0.1598 0.1704 -8.11%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.14 0.16 0.14 0.17 0.12 0.12 0.12 -
P/RPS 1.02 1.22 1.09 1.29 0.88 0.92 0.94 5.57%
P/EPS 19.49 32.05 25.06 22.37 13.64 5.87 4.29 173.05%
EY 5.13 3.12 3.99 4.47 7.33 17.05 23.33 -63.40%
DY 0.00 0.00 0.00 0.24 0.00 33.33 0.00 -
P/NAPS 0.93 1.07 0.93 1.00 0.71 0.75 0.71 19.61%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 27/04/11 -
Price 0.16 0.14 0.17 0.16 0.14 0.14 0.14 -
P/RPS 1.17 1.07 1.32 1.21 1.03 1.07 1.10 4.17%
P/EPS 22.27 28.04 30.43 21.05 15.91 6.84 5.00 169.48%
EY 4.49 3.57 3.29 4.75 6.29 14.61 20.00 -62.89%
DY 0.00 0.00 0.00 0.25 0.00 28.57 0.00 -
P/NAPS 1.07 0.93 1.13 0.94 0.82 0.88 0.82 19.31%

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