[ANCOMLB] QoQ TTM Result on 31-May-2012 [#4]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
31-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 39.66%
YoY- -77.73%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 62,961 62,680 62,392 62,069 62,146 61,372 62,527 0.46%
PBT 2,245 3,288 4,437 5,132 5,928 17,109 16,519 -73.59%
Tax -818 -952 -1,204 -1,717 -3,297 -7,084 -6,797 -75.65%
NP 1,427 2,336 3,233 3,415 2,631 10,025 9,722 -72.20%
-
NP to SH 375 1,292 2,186 2,363 1,692 9,156 9,672 -88.56%
-
Tax Rate 36.44% 28.95% 27.14% 33.46% 55.62% 41.41% 41.15% -
Total Cost 61,534 60,344 59,159 58,654 59,515 51,347 52,805 10.74%
-
Net Worth 70,992 70,992 70,992 70,992 70,992 80,750 79,359 -7.16%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 47 47 - - 9,294 9,294 9,199 -97.04%
Div Payout % 12.62% 3.66% - - 549.35% 101.52% 95.12% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 70,992 70,992 70,992 70,992 70,992 80,750 79,359 -7.16%
NOSH 473,286 473,286 473,286 473,286 473,286 475,000 466,818 0.92%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 2.27% 3.73% 5.18% 5.50% 4.23% 16.33% 15.55% -
ROE 0.53% 1.82% 3.08% 3.33% 2.38% 11.34% 12.19% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 13.30 13.24 13.18 13.11 13.13 12.92 13.39 -0.44%
EPS 0.08 0.27 0.46 0.50 0.36 1.93 2.07 -88.59%
DPS 0.01 0.01 0.00 0.00 1.96 1.96 1.97 -97.05%
NAPS 0.15 0.15 0.15 0.15 0.15 0.17 0.17 -8.01%
Adjusted Per Share Value based on latest NOSH - 473,286
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 13.30 13.24 13.18 13.11 13.13 12.97 13.21 0.45%
EPS 0.08 0.27 0.46 0.50 0.36 1.93 2.04 -88.48%
DPS 0.01 0.01 0.00 0.00 1.96 1.96 1.94 -97.02%
NAPS 0.15 0.15 0.15 0.15 0.15 0.1706 0.1677 -7.17%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.14 0.15 0.14 0.16 0.14 0.17 0.12 -
P/RPS 1.05 1.13 1.06 1.22 1.07 1.32 0.90 10.83%
P/EPS 176.69 54.95 30.31 32.05 39.16 8.82 5.79 878.57%
EY 0.57 1.82 3.30 3.12 2.55 11.34 17.27 -89.73%
DY 0.07 0.07 0.00 0.00 14.03 11.51 16.42 -97.37%
P/NAPS 0.93 1.00 0.93 1.07 0.93 1.00 0.71 19.73%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 30/01/13 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 -
Price 0.135 0.15 0.16 0.14 0.17 0.16 0.14 -
P/RPS 1.01 1.13 1.21 1.07 1.29 1.24 1.05 -2.55%
P/EPS 170.38 54.95 34.64 28.04 47.55 8.30 6.76 761.32%
EY 0.59 1.82 2.89 3.57 2.10 12.05 14.80 -88.35%
DY 0.07 0.07 0.00 0.00 11.55 12.23 14.08 -97.09%
P/NAPS 0.90 1.00 1.07 0.93 1.13 0.94 0.82 6.40%

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