[ANALABS] QoQ Annualized Quarter Result on 31-Jul-2012 [#1]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -31.62%
YoY- -29.37%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 147,376 149,309 148,226 132,064 120,465 121,621 127,548 10.12%
PBT 13,626 14,128 12,520 12,548 17,846 20,530 21,110 -25.33%
Tax -4,080 -3,540 -3,378 -2,580 -3,269 -5,270 -5,364 -16.68%
NP 9,546 10,588 9,142 9,968 14,577 15,260 15,746 -28.39%
-
NP to SH 9,546 10,588 9,142 9,968 14,577 15,260 15,746 -28.39%
-
Tax Rate 29.94% 25.06% 26.98% 20.56% 18.32% 25.67% 25.41% -
Total Cost 137,830 138,721 139,084 122,096 105,888 106,361 111,802 14.98%
-
Net Worth 165,195 164,802 162,537 162,187 159,731 154,566 155,208 4.24%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 3,210 4,300 6,454 - 2,957 3,932 5,924 -33.55%
Div Payout % 33.63% 40.62% 70.60% - 20.29% 25.77% 37.62% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 165,195 164,802 162,537 162,187 159,731 154,566 155,208 4.24%
NOSH 58,373 58,648 58,677 59,192 59,159 58,994 59,240 -0.97%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 6.48% 7.09% 6.17% 7.55% 12.10% 12.55% 12.35% -
ROE 5.78% 6.42% 5.62% 6.15% 9.13% 9.87% 10.15% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 252.47 254.58 252.61 223.11 203.63 206.16 215.31 11.20%
EPS 16.46 18.05 15.58 16.84 24.64 25.87 26.58 -27.36%
DPS 5.50 7.33 11.00 0.00 5.00 6.67 10.00 -32.89%
NAPS 2.83 2.81 2.77 2.74 2.70 2.62 2.62 5.27%
Adjusted Per Share Value based on latest NOSH - 59,192
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 122.76 124.37 123.47 110.01 100.35 101.31 106.25 10.11%
EPS 7.95 8.82 7.62 8.30 12.14 12.71 13.12 -28.41%
DPS 2.67 3.58 5.38 0.00 2.46 3.28 4.93 -33.58%
NAPS 1.3761 1.3728 1.3539 1.351 1.3306 1.2875 1.2929 4.24%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.50 1.51 1.58 1.50 1.55 1.62 1.49 -
P/RPS 0.59 0.59 0.63 0.67 0.76 0.79 0.69 -9.92%
P/EPS 9.17 8.36 10.14 8.91 6.29 6.26 5.61 38.80%
EY 10.90 11.96 9.86 11.23 15.90 15.97 17.84 -28.01%
DY 3.67 4.86 6.96 0.00 3.23 4.12 6.71 -33.14%
P/NAPS 0.53 0.54 0.57 0.55 0.57 0.62 0.57 -4.73%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 28/03/13 27/12/12 20/09/12 27/06/12 29/03/12 29/12/11 -
Price 1.68 1.45 1.57 1.49 1.52 1.55 1.51 -
P/RPS 0.67 0.57 0.62 0.67 0.75 0.75 0.70 -2.88%
P/EPS 10.27 8.03 10.08 8.85 6.17 5.99 5.68 48.46%
EY 9.73 12.45 9.92 11.30 16.21 16.69 17.60 -32.66%
DY 3.27 5.06 7.01 0.00 3.29 4.30 6.62 -37.53%
P/NAPS 0.59 0.52 0.57 0.54 0.56 0.59 0.58 1.14%

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