[ANCOMLB] QoQ Annualized Quarter Result on 31-May-2013 [#4]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 9520.94%
YoY- -73.42%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 54,246 65,850 64,760 61,463 62,182 63,336 64,668 -11.08%
PBT 19,153 3,880 5,000 2,761 1,701 2,938 4,412 166.83%
Tax -1,516 -1,300 -1,456 -982 -668 -520 8 -
NP 17,637 2,580 3,544 1,779 1,033 2,418 4,420 152.21%
-
NP to SH 16,561 1,216 2,268 628 -6 1,432 3,400 188.18%
-
Tax Rate 7.92% 33.51% 29.12% 35.57% 39.27% 17.70% -0.18% -
Total Cost 36,609 63,270 61,216 59,684 61,149 60,918 60,248 -28.32%
-
Net Worth 52,061 56,794 56,794 56,794 70,992 70,992 70,992 -18.72%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 252 - - - 63 94 - -
Div Payout % 1.52% - - - 0.00% 6.61% - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 52,061 56,794 56,794 56,794 70,992 70,992 70,992 -18.72%
NOSH 473,286 473,286 473,286 473,286 473,286 473,286 473,286 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 32.51% 3.92% 5.47% 2.89% 1.66% 3.82% 6.83% -
ROE 31.81% 2.14% 3.99% 1.11% -0.01% 2.02% 4.79% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 11.46 13.91 13.68 12.99 13.14 13.38 13.66 -11.07%
EPS 3.49 0.26 0.48 0.13 0.00 0.30 0.72 187.24%
DPS 0.05 0.00 0.00 0.00 0.01 0.02 0.00 -
NAPS 0.11 0.12 0.12 0.12 0.15 0.15 0.15 -18.72%
Adjusted Per Share Value based on latest NOSH - 473,286
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 11.46 13.91 13.68 12.99 13.14 13.38 13.66 -11.07%
EPS 3.49 0.26 0.48 0.13 0.00 0.30 0.72 187.24%
DPS 0.05 0.00 0.00 0.00 0.01 0.02 0.00 -
NAPS 0.11 0.12 0.12 0.12 0.15 0.15 0.15 -18.72%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.15 0.19 0.175 0.145 0.14 0.15 0.14 -
P/RPS 1.31 1.37 1.28 1.12 1.07 1.12 1.02 18.20%
P/EPS 4.29 73.95 36.52 109.28 -9,940.00 49.58 19.49 -63.64%
EY 23.33 1.35 2.74 0.92 -0.01 2.02 5.13 175.25%
DY 0.36 0.00 0.00 0.00 0.10 0.13 0.00 -
P/NAPS 1.36 1.58 1.46 1.21 0.93 1.00 0.93 28.92%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 30/04/14 27/01/14 29/10/13 31/07/13 30/04/13 30/01/13 29/10/12 -
Price 0.165 0.14 0.18 0.135 0.135 0.15 0.16 -
P/RPS 1.44 1.01 1.32 1.04 1.03 1.12 1.17 14.89%
P/EPS 4.72 54.49 37.56 101.74 -9,585.00 49.58 22.27 -64.55%
EY 21.21 1.84 2.66 0.98 -0.01 2.02 4.49 182.33%
DY 0.32 0.00 0.00 0.00 0.10 0.13 0.00 -
P/NAPS 1.50 1.17 1.50 1.13 0.90 1.00 1.07 25.33%

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