[ANCOMLB] QoQ Cumulative Quarter Result on 29-Feb-2012 [#3]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 10.97%
YoY- -80.1%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Cumulative Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 31,668 16,167 62,069 45,745 31,057 15,844 61,888 -35.94%
PBT 1,469 1,103 5,132 4,163 331 1,798 16,165 -79.69%
Tax -260 2 -1,717 -1,400 1,957 -511 -5,524 -86.89%
NP 1,209 1,105 3,415 2,763 2,288 1,287 10,641 -76.44%
-
NP to SH 716 850 2,363 1,983 1,787 1,027 9,672 -82.28%
-
Tax Rate 17.70% -0.18% 33.46% 33.63% -591.24% 28.42% 34.17% -
Total Cost 30,459 15,062 58,654 42,982 28,769 14,557 51,247 -29.24%
-
Net Worth 70,992 70,992 70,992 70,992 79,944 79,359 75,635 -4.12%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div 47 - - - 94 - 18,908 -98.14%
Div Payout % 6.61% - - - 5.26% - 195.50% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 70,992 70,992 70,992 70,992 79,944 79,359 75,635 -4.12%
NOSH 473,286 473,286 473,286 473,286 470,263 466,818 472,722 0.07%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 3.82% 6.83% 5.50% 6.04% 7.37% 8.12% 17.19% -
ROE 1.01% 1.20% 3.33% 2.79% 2.24% 1.29% 12.79% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 6.69 3.42 13.11 9.67 6.60 3.39 13.09 -35.99%
EPS 0.15 0.18 0.50 0.42 0.38 0.22 2.75 -85.54%
DPS 0.01 0.00 0.00 0.00 0.02 0.00 4.00 -98.13%
NAPS 0.15 0.15 0.15 0.15 0.17 0.17 0.16 -4.20%
Adjusted Per Share Value based on latest NOSH - 473,286
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 6.69 3.42 13.11 9.67 6.56 3.35 13.08 -35.96%
EPS 0.15 0.18 0.50 0.42 0.38 0.22 2.04 -82.36%
DPS 0.01 0.00 0.00 0.00 0.02 0.00 4.00 -98.13%
NAPS 0.15 0.15 0.15 0.15 0.1689 0.1677 0.1598 -4.12%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.15 0.14 0.16 0.14 0.17 0.12 0.12 -
P/RPS 2.24 4.10 1.22 1.45 2.57 3.54 0.92 80.69%
P/EPS 99.15 77.95 32.05 33.41 44.74 54.55 5.87 554.93%
EY 1.01 1.28 3.12 2.99 2.24 1.83 17.05 -84.72%
DY 0.07 0.00 0.00 0.00 0.12 0.00 33.33 -98.34%
P/NAPS 1.00 0.93 1.07 0.93 1.00 0.71 0.75 21.07%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/01/13 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 -
Price 0.15 0.16 0.14 0.17 0.16 0.14 0.14 -
P/RPS 2.24 4.68 1.07 1.76 2.42 4.12 1.07 63.42%
P/EPS 99.15 89.09 28.04 40.57 42.11 63.64 6.84 491.61%
EY 1.01 1.12 3.57 2.46 2.38 1.57 14.61 -83.07%
DY 0.07 0.00 0.00 0.00 0.13 0.00 28.57 -98.16%
P/NAPS 1.00 1.07 0.93 1.13 0.94 0.82 0.88 8.87%

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