[ANCOMLB] QoQ TTM Result on 30-Nov-2013 [#2]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 215.07%
YoY- -15.87%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
TTM Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 41,427 49,729 55,511 62,720 61,486 61,463 62,961 -24.29%
PBT 13,996 14,939 15,850 3,232 2,908 2,761 2,245 237.60%
Tax -821 -1,016 -1,618 -1,372 -1,348 -982 -818 0.24%
NP 13,175 13,923 14,232 1,860 1,560 1,779 1,427 338.32%
-
NP to SH 13,525 14,163 13,621 1,087 345 628 375 984.51%
-
Tax Rate 5.87% 6.80% 10.21% 42.45% 46.35% 35.57% 36.44% -
Total Cost 28,252 35,806 41,279 60,860 59,926 59,684 61,534 -40.40%
-
Net Worth 33,130 52,061 52,061 0 56,794 56,794 70,992 -39.75%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - 47 47 47 -
Div Payout % - - - - 13.72% 7.54% 12.62% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 33,130 52,061 52,061 0 56,794 56,794 70,992 -39.75%
NOSH 473,286 473,286 473,286 473,286 473,286 473,286 473,286 0.00%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 31.80% 28.00% 25.64% 2.97% 2.54% 2.89% 2.27% -
ROE 40.82% 27.20% 26.16% 0.00% 0.61% 1.11% 0.53% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 8.75 10.51 11.73 13.25 12.99 12.99 13.30 -24.29%
EPS 2.86 2.99 2.88 0.23 0.07 0.13 0.08 978.17%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
NAPS 0.07 0.11 0.11 0.00 0.12 0.12 0.15 -39.75%
Adjusted Per Share Value based on latest NOSH - 473,286
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 8.75 10.51 11.73 13.25 12.99 12.99 13.30 -24.29%
EPS 2.86 2.99 2.88 0.23 0.07 0.13 0.08 978.17%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
NAPS 0.07 0.11 0.11 0.00 0.12 0.12 0.15 -39.75%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.125 0.11 0.15 0.19 0.175 0.145 0.14 -
P/RPS 1.43 1.05 1.28 1.43 1.35 1.12 1.05 22.79%
P/EPS 4.37 3.68 5.21 82.73 240.07 109.28 176.69 -91.45%
EY 22.86 27.20 19.19 1.21 0.42 0.92 0.57 1063.80%
DY 0.00 0.00 0.00 0.00 0.06 0.07 0.07 -
P/NAPS 1.79 1.00 1.36 0.00 1.46 1.21 0.93 54.54%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 23/10/14 25/07/14 30/04/14 27/01/14 29/10/13 31/07/13 30/04/13 -
Price 0.12 0.135 0.165 0.14 0.18 0.135 0.135 -
P/RPS 1.37 1.28 1.41 1.06 1.39 1.04 1.01 22.46%
P/EPS 4.20 4.51 5.73 60.96 246.93 101.74 170.38 -91.47%
EY 23.81 22.17 17.44 1.64 0.40 0.98 0.59 1068.63%
DY 0.00 0.00 0.00 0.00 0.06 0.07 0.07 -
P/NAPS 1.71 1.23 1.50 0.00 1.50 1.13 0.90 53.22%

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