[ANCOMLB] QoQ TTM Result on 31-Aug-2010 [#1]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- 361.48%
YoY- 106.46%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
TTM Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 61,888 60,539 60,664 58,189 53,671 54,081 57,180 5.42%
PBT 16,165 14,711 2,758 1,765 17 2,460 1,879 320.40%
Tax -5,524 -4,190 476 594 -242 -27,496 -28,154 -66.26%
NP 10,641 10,521 3,234 2,359 -225 -25,036 -26,275 -
-
NP to SH 10,613 10,476 3,150 1,697 -649 -25,284 -26,275 -
-
Tax Rate 34.17% 28.48% -17.26% -33.65% 1,423.53% 1,117.72% 1,498.35% -
Total Cost 51,247 50,018 57,430 55,830 53,896 79,117 83,455 -27.77%
-
Net Worth 73,599 80,382 26,136 0 26,095 28,410 27,814 91.42%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 9,199 - - - - - - -
Div Payout % 86.69% - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 73,599 80,382 26,136 0 26,095 28,410 27,814 91.42%
NOSH 459,999 472,839 261,363 251,538 260,952 258,275 252,857 49.07%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 17.19% 17.38% 5.33% 4.05% -0.42% -46.29% -45.95% -
ROE 14.42% 13.03% 12.05% 0.00% -2.49% -89.00% -94.47% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 13.45 12.80 23.21 23.13 20.57 20.94 22.61 -29.29%
EPS 2.31 2.22 1.21 0.67 -0.25 -9.79 -10.39 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.10 0.00 0.10 0.11 0.11 28.40%
Adjusted Per Share Value based on latest NOSH - 251,538
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 13.08 12.79 12.82 12.29 11.34 11.43 12.08 5.45%
EPS 2.24 2.21 0.67 0.36 -0.14 -5.34 -5.55 -
DPS 1.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1555 0.1698 0.0552 0.00 0.0551 0.06 0.0588 91.34%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 20/11/09 -
Price 0.12 0.12 0.055 0.055 0.055 0.055 0.055 -
P/RPS 0.89 0.94 0.24 0.24 0.27 0.26 0.24 139.77%
P/EPS 5.20 5.42 4.56 8.15 -22.11 -0.56 -0.53 -
EY 19.23 18.46 21.91 12.27 -4.52 -177.99 -188.93 -
DY 16.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.71 0.55 0.00 0.55 0.50 0.50 31.06%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 27/07/11 27/04/11 25/01/11 26/10/10 30/07/10 27/04/10 26/01/10 -
Price 0.14 0.14 0.12 0.055 0.055 0.055 0.055 -
P/RPS 1.04 1.09 0.52 0.24 0.27 0.26 0.24 166.03%
P/EPS 6.07 6.32 9.96 8.15 -22.11 -0.56 -0.53 -
EY 16.48 15.83 10.04 12.27 -4.52 -177.99 -188.93 -
DY 14.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 1.20 0.00 0.55 0.50 0.50 45.82%

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