[ANALABS] QoQ Annualized Quarter Result on 31-Jan-2010 [#3]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 32.32%
YoY- 42.12%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 138,244 142,248 112,956 101,621 75,592 41,096 54,651 85.33%
PBT 18,710 18,496 20,929 20,641 15,600 10,880 11,620 37.25%
Tax -4,602 -6,024 -5,540 -5,488 -4,148 -3,240 -2,247 61.06%
NP 14,108 12,472 15,389 15,153 11,452 7,640 9,373 31.24%
-
NP to SH 14,108 12,472 15,389 15,153 11,452 7,640 9,373 31.24%
-
Tax Rate 24.60% 32.57% 26.47% 26.59% 26.59% 29.78% 19.34% -
Total Cost 124,136 129,776 97,567 86,468 64,140 33,456 45,278 95.52%
-
Net Worth 139,776 133,967 129,872 126,343 121,047 116,854 115,524 13.50%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 5,922 - 2,965 - 5,933 - 2,679 69.44%
Div Payout % 41.98% - 19.27% - 51.81% - 28.59% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 139,776 133,967 129,872 126,343 121,047 116,854 115,524 13.50%
NOSH 59,227 59,277 59,302 59,316 59,336 59,316 59,548 -0.35%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 10.21% 8.77% 13.62% 14.91% 15.15% 18.59% 17.15% -
ROE 10.09% 9.31% 11.85% 11.99% 9.46% 6.54% 8.11% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 233.41 239.97 190.47 171.32 127.39 69.28 91.77 86.01%
EPS 23.82 21.04 25.95 25.55 19.30 12.88 15.74 31.71%
DPS 10.00 0.00 5.00 0.00 10.00 0.00 4.50 70.04%
NAPS 2.36 2.26 2.19 2.13 2.04 1.97 1.94 13.91%
Adjusted Per Share Value based on latest NOSH - 59,295
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 115.16 118.49 94.09 84.65 62.97 34.23 45.52 85.35%
EPS 11.75 10.39 12.82 12.62 9.54 6.36 7.81 31.20%
DPS 4.93 0.00 2.47 0.00 4.94 0.00 2.23 69.45%
NAPS 1.1643 1.1159 1.0818 1.0524 1.0083 0.9734 0.9623 13.50%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.54 1.62 1.72 1.21 1.14 1.04 0.87 -
P/RPS 0.66 0.68 0.90 0.71 0.89 1.50 0.95 -21.50%
P/EPS 6.47 7.70 6.63 4.74 5.91 8.07 5.53 11.00%
EY 15.47 12.99 15.09 21.11 16.93 12.38 18.09 -9.87%
DY 6.49 0.00 2.91 0.00 8.77 0.00 5.17 16.32%
P/NAPS 0.65 0.72 0.79 0.57 0.56 0.53 0.45 27.69%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 28/12/10 28/09/10 29/06/10 29/03/10 08/12/09 28/09/09 30/06/09 -
Price 1.57 1.68 1.75 1.26 1.13 1.09 0.90 -
P/RPS 0.67 0.70 0.92 0.74 0.89 1.57 0.98 -22.33%
P/EPS 6.59 7.98 6.74 4.93 5.85 8.46 5.72 9.87%
EY 15.17 12.52 14.83 20.28 17.08 11.82 17.49 -9.02%
DY 6.37 0.00 2.86 0.00 8.85 0.00 5.00 17.46%
P/NAPS 0.67 0.74 0.80 0.59 0.55 0.55 0.46 28.40%

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