[ANCOMLB] QoQ TTM 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- -81.52%
YoY- -83.85%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 62,680 62,392 62,069 62,146 61,372 62,527 61,888 0.84%
PBT 3,288 4,437 5,132 5,928 17,109 16,519 16,165 -65.31%
Tax -952 -1,204 -1,717 -3,297 -7,084 -6,797 -5,524 -68.93%
NP 2,336 3,233 3,415 2,631 10,025 9,722 10,641 -63.50%
-
NP to SH 1,292 2,186 2,363 1,692 9,156 9,672 10,613 -75.34%
-
Tax Rate 28.95% 27.14% 33.46% 55.62% 41.41% 41.15% 34.17% -
Total Cost 60,344 59,159 58,654 59,515 51,347 52,805 51,247 11.47%
-
Net Worth 70,992 70,992 70,992 70,992 80,750 79,359 73,599 -2.36%
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 - - 9,294 9,294 9,199 9,199 -97.00%
Div Payout % 3.66% - - 549.35% 101.52% 95.12% 86.69% -
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 80,750 79,359 73,599 -2.36%
NOSH 473,286 473,286 473,286 473,286 475,000 466,818 459,999 1.91%
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 3.73% 5.18% 5.50% 4.23% 16.33% 15.55% 17.19% -
ROE 1.82% 3.08% 3.33% 2.38% 11.34% 12.19% 14.42% -
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 13.24 13.18 13.11 13.13 12.92 13.39 13.45 -1.04%
EPS 0.27 0.46 0.50 0.36 1.93 2.07 2.31 -76.00%
DPS 0.01 0.00 0.00 1.96 1.96 1.97 2.00 -97.04%
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 13.24 13.18 13.11 13.13 12.97 13.21 13.08 0.81%
EPS 0.27 0.46 0.50 0.36 1.93 2.04 2.24 -75.50%
DPS 0.01 0.00 0.00 1.96 1.96 1.94 1.94 -96.98%
NAPS 0.15 0.15 0.15 0.15 0.1706 0.1677 0.1555 -2.36%
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 1.13 1.06 1.22 1.07 1.32 0.90 0.89 17.20%
P/EPS 54.95 30.31 32.05 39.16 8.82 5.79 5.20 379.48%
EY 1.82 3.30 3.12 2.55 11.34 17.27 19.23 -79.14%
DY 0.07 0.00 0.00 14.03 11.51 16.42 16.67 -97.37%
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 1.13 1.21 1.07 1.29 1.24 1.05 1.04 5.67%
P/EPS 54.95 34.64 28.04 47.55 8.30 6.76 6.07 332.62%
EY 1.82 2.89 3.57 2.10 12.05 14.80 16.48 -76.88%
DY 0.07 0.00 0.00 11.55 12.23 14.08 14.29 -97.08%
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