[ANCOMLB] QoQ Cumulative Quarter Result on 31-Aug-2013 [#1]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -9.71%
YoY- -33.29%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Cumulative Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 49,729 40,685 32,925 16,190 61,463 46,637 31,668 35.13%
PBT 14,939 14,365 1,940 1,250 2,761 1,276 1,469 370.05%
Tax -1,016 -1,137 -650 -364 -982 -501 -260 148.29%
NP 13,923 13,228 1,290 886 1,779 775 1,209 410.72%
-
NP to SH 13,596 12,421 608 567 628 -5 716 613.03%
-
Tax Rate 6.80% 7.92% 33.51% 29.12% 35.57% 39.26% 17.70% -
Total Cost 35,806 27,457 31,635 15,304 59,684 45,862 30,459 11.39%
-
Net Worth 52,061 52,061 56,794 56,794 56,794 70,992 70,992 -18.69%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 189 189 - - - 47 47 153.09%
Div Payout % 1.39% 1.52% - - - 0.00% 6.61% -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 52,061 52,061 56,794 56,794 56,794 70,992 70,992 -18.69%
NOSH 473,286 473,286 473,286 473,286 473,286 473,286 473,286 0.00%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 28.00% 32.51% 3.92% 5.47% 2.89% 1.66% 3.82% -
ROE 26.12% 23.86% 1.07% 1.00% 1.11% -0.01% 1.01% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 10.51 8.60 6.96 3.42 12.99 9.85 6.69 35.17%
EPS 2.87 2.62 0.13 0.12 0.13 0.00 0.15 616.65%
DPS 0.04 0.04 0.00 0.00 0.00 0.01 0.01 152.19%
NAPS 0.11 0.11 0.12 0.12 0.12 0.15 0.15 -18.69%
Adjusted Per Share Value based on latest NOSH - 473,286
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 10.51 8.60 6.96 3.42 12.99 9.85 6.69 35.17%
EPS 2.87 2.62 0.13 0.12 0.13 0.00 0.15 616.65%
DPS 0.04 0.04 0.00 0.00 0.00 0.01 0.01 152.19%
NAPS 0.11 0.11 0.12 0.12 0.12 0.15 0.15 -18.69%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.11 0.15 0.19 0.175 0.145 0.14 0.15 -
P/RPS 1.05 1.74 2.73 5.12 1.12 1.42 2.24 -39.68%
P/EPS 3.83 5.72 147.90 146.08 109.28 -13,252.01 99.15 -88.59%
EY 26.12 17.50 0.68 0.68 0.92 -0.01 1.01 776.25%
DY 0.36 0.27 0.00 0.00 0.00 0.07 0.07 198.24%
P/NAPS 1.00 1.36 1.58 1.46 1.21 0.93 1.00 0.00%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 25/07/14 30/04/14 27/01/14 29/10/13 31/07/13 30/04/13 30/01/13 -
Price 0.135 0.165 0.14 0.18 0.135 0.135 0.15 -
P/RPS 1.28 1.92 2.01 5.26 1.04 1.37 2.24 -31.16%
P/EPS 4.70 6.29 108.98 150.25 101.74 -12,778.72 99.15 -86.92%
EY 21.28 15.91 0.92 0.67 0.98 -0.01 1.01 664.25%
DY 0.30 0.24 0.00 0.00 0.00 0.07 0.07 164.07%
P/NAPS 1.23 1.50 1.17 1.50 1.13 0.90 1.00 14.81%

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