[ANCOMLB] QoQ TTM Result on 30-Nov-2011 [#2]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
20-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- -5.33%
YoY- 190.67%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 62,392 62,069 62,146 61,372 62,527 61,888 60,539 2.02%
PBT 4,437 5,132 5,928 17,109 16,519 16,165 14,711 -54.86%
Tax -1,204 -1,717 -3,297 -7,084 -6,797 -5,524 -4,190 -56.28%
NP 3,233 3,415 2,631 10,025 9,722 10,641 10,521 -54.29%
-
NP to SH 2,186 2,363 1,692 9,156 9,672 10,613 10,476 -64.65%
-
Tax Rate 27.14% 33.46% 55.62% 41.41% 41.15% 34.17% 28.48% -
Total Cost 59,159 58,654 59,515 51,347 52,805 51,247 50,018 11.78%
-
Net Worth 70,992 70,992 70,992 80,750 79,359 73,599 80,382 -7.91%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - 9,294 9,294 9,199 9,199 - -
Div Payout % - - 549.35% 101.52% 95.12% 86.69% - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 70,992 70,992 70,992 80,750 79,359 73,599 80,382 -7.91%
NOSH 473,286 473,286 473,286 475,000 466,818 459,999 472,839 0.06%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 5.18% 5.50% 4.23% 16.33% 15.55% 17.19% 17.38% -
ROE 3.08% 3.33% 2.38% 11.34% 12.19% 14.42% 13.03% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 13.18 13.11 13.13 12.92 13.39 13.45 12.80 1.96%
EPS 0.46 0.50 0.36 1.93 2.07 2.31 2.22 -64.81%
DPS 0.00 0.00 1.96 1.96 1.97 2.00 0.00 -
NAPS 0.15 0.15 0.15 0.17 0.17 0.16 0.17 -7.97%
Adjusted Per Share Value based on latest NOSH - 475,000
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 13.18 13.11 13.13 12.97 13.21 13.08 12.79 2.01%
EPS 0.46 0.50 0.36 1.93 2.04 2.24 2.21 -64.71%
DPS 0.00 0.00 1.96 1.96 1.94 1.94 0.00 -
NAPS 0.15 0.15 0.15 0.1706 0.1677 0.1555 0.1698 -7.89%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.14 0.16 0.14 0.17 0.12 0.12 0.12 -
P/RPS 1.06 1.22 1.07 1.32 0.90 0.89 0.94 8.29%
P/EPS 30.31 32.05 39.16 8.82 5.79 5.20 5.42 213.41%
EY 3.30 3.12 2.55 11.34 17.27 19.23 18.46 -68.10%
DY 0.00 0.00 14.03 11.51 16.42 16.67 0.00 -
P/NAPS 0.93 1.07 0.93 1.00 0.71 0.75 0.71 19.61%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 27/04/11 -
Price 0.16 0.14 0.17 0.16 0.14 0.14 0.14 -
P/RPS 1.21 1.07 1.29 1.24 1.05 1.04 1.09 7.17%
P/EPS 34.64 28.04 47.55 8.30 6.76 6.07 6.32 209.26%
EY 2.89 3.57 2.10 12.05 14.80 16.48 15.83 -67.65%
DY 0.00 0.00 11.55 12.23 14.08 14.29 0.00 -
P/NAPS 1.07 0.93 1.13 0.94 0.82 0.88 0.82 19.31%

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