[ANALABS] QoQ Annualized Quarter Result on 30-Apr-2013 [#4]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- -9.84%
YoY- -34.51%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 147,184 145,018 149,256 147,376 149,309 148,226 132,064 7.47%
PBT 16,141 16,710 20,512 13,626 14,128 12,520 12,548 18.22%
Tax -3,048 -2,388 -1,648 -4,080 -3,540 -3,378 -2,580 11.72%
NP 13,093 14,322 18,864 9,546 10,588 9,142 9,968 19.87%
-
NP to SH 12,090 12,672 16,396 9,546 10,588 9,142 9,968 13.69%
-
Tax Rate 18.88% 14.29% 8.03% 29.94% 25.06% 26.98% 20.56% -
Total Cost 134,090 130,696 130,392 137,830 138,721 139,084 122,096 6.42%
-
Net Worth 176,178 173,951 167,529 165,195 164,802 162,537 162,187 5.65%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 3,170 6,336 - 3,210 4,300 6,454 - -
Div Payout % 26.22% 50.00% - 33.63% 40.62% 70.60% - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 176,178 173,951 167,529 165,195 164,802 162,537 162,187 5.65%
NOSH 57,574 57,600 57,570 58,373 58,648 58,677 59,192 -1.82%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 8.90% 9.88% 12.64% 6.48% 7.09% 6.17% 7.55% -
ROE 6.86% 7.28% 9.79% 5.78% 6.42% 5.62% 6.15% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 255.64 251.77 259.26 252.47 254.58 252.61 223.11 9.47%
EPS 21.00 22.00 28.48 16.46 18.05 15.58 16.84 15.80%
DPS 5.51 11.00 0.00 5.50 7.33 11.00 0.00 -
NAPS 3.06 3.02 2.91 2.83 2.81 2.77 2.74 7.62%
Adjusted Per Share Value based on latest NOSH - 57,697
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 122.60 120.80 124.33 122.76 124.37 123.47 110.01 7.46%
EPS 10.07 10.56 13.66 7.95 8.82 7.62 8.30 13.71%
DPS 2.64 5.28 0.00 2.67 3.58 5.38 0.00 -
NAPS 1.4676 1.449 1.3955 1.3761 1.3728 1.3539 1.351 5.65%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.70 1.69 1.68 1.50 1.51 1.58 1.50 -
P/RPS 0.66 0.67 0.65 0.59 0.59 0.63 0.67 -0.99%
P/EPS 8.10 7.68 5.90 9.17 8.36 10.14 8.91 -6.14%
EY 12.35 13.02 16.95 10.90 11.96 9.86 11.23 6.52%
DY 3.24 6.51 0.00 3.67 4.86 6.96 0.00 -
P/NAPS 0.56 0.56 0.58 0.53 0.54 0.57 0.55 1.20%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 24/12/13 25/09/13 28/06/13 28/03/13 27/12/12 20/09/12 -
Price 1.71 1.82 1.70 1.68 1.45 1.57 1.49 -
P/RPS 0.67 0.72 0.66 0.67 0.57 0.62 0.67 0.00%
P/EPS 8.14 8.27 5.97 10.27 8.03 10.08 8.85 -5.40%
EY 12.28 12.09 16.75 9.73 12.45 9.92 11.30 5.68%
DY 3.22 6.04 0.00 3.27 5.06 7.01 0.00 -
P/NAPS 0.56 0.60 0.58 0.59 0.52 0.57 0.54 2.44%

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