[ANCOMLB] QoQ TTM Result on 30-Nov-2010 [#2]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- 85.62%
YoY- 111.99%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
TTM Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 62,527 61,888 60,539 60,664 58,189 53,671 54,081 10.12%
PBT 16,519 16,165 14,711 2,758 1,765 17 2,460 254.69%
Tax -6,797 -5,524 -4,190 476 594 -242 -27,496 -60.51%
NP 9,722 10,641 10,521 3,234 2,359 -225 -25,036 -
-
NP to SH 9,672 10,613 10,476 3,150 1,697 -649 -25,284 -
-
Tax Rate 41.15% 34.17% 28.48% -17.26% -33.65% 1,423.53% 1,117.72% -
Total Cost 52,805 51,247 50,018 57,430 55,830 53,896 79,117 -23.57%
-
Net Worth 79,359 73,599 80,382 26,136 0 26,095 28,410 97.97%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 9,199 9,199 - - - - - -
Div Payout % 95.12% 86.69% - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 79,359 73,599 80,382 26,136 0 26,095 28,410 97.97%
NOSH 466,818 459,999 472,839 261,363 251,538 260,952 258,275 48.22%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 15.55% 17.19% 17.38% 5.33% 4.05% -0.42% -46.29% -
ROE 12.19% 14.42% 13.03% 12.05% 0.00% -2.49% -89.00% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 13.39 13.45 12.80 23.21 23.13 20.57 20.94 -25.71%
EPS 2.07 2.31 2.22 1.21 0.67 -0.25 -9.79 -
DPS 1.97 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.17 0.10 0.00 0.10 0.11 33.56%
Adjusted Per Share Value based on latest NOSH - 261,363
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 13.21 13.08 12.79 12.82 12.29 11.34 11.43 10.10%
EPS 2.04 2.24 2.21 0.67 0.36 -0.14 -5.34 -
DPS 1.94 1.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1677 0.1555 0.1698 0.0552 0.00 0.0551 0.06 98.04%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.12 0.12 0.12 0.055 0.055 0.055 0.055 -
P/RPS 0.90 0.89 0.94 0.24 0.24 0.27 0.26 128.31%
P/EPS 5.79 5.20 5.42 4.56 8.15 -22.11 -0.56 -
EY 17.27 19.23 18.46 21.91 12.27 -4.52 -177.99 -
DY 16.42 16.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.71 0.55 0.00 0.55 0.50 26.25%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 25/10/11 27/07/11 27/04/11 25/01/11 26/10/10 30/07/10 27/04/10 -
Price 0.14 0.14 0.14 0.12 0.055 0.055 0.055 -
P/RPS 1.05 1.04 1.09 0.52 0.24 0.27 0.26 152.95%
P/EPS 6.76 6.07 6.32 9.96 8.15 -22.11 -0.56 -
EY 14.80 16.48 15.83 10.04 12.27 -4.52 -177.99 -
DY 14.08 14.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.88 0.82 1.20 0.00 0.55 0.50 38.94%

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