[ANCOMLB] QoQ TTM Result on 31-May-2013 [#4]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 67.47%
YoY- -73.42%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 55,511 62,720 61,486 61,463 62,961 62,680 62,392 -7.51%
PBT 15,850 3,232 2,908 2,761 2,245 3,288 4,437 134.22%
Tax -1,618 -1,372 -1,348 -982 -818 -952 -1,204 21.84%
NP 14,232 1,860 1,560 1,779 1,427 2,336 3,233 169.33%
-
NP to SH 13,621 1,087 345 628 375 1,292 2,186 239.75%
-
Tax Rate 10.21% 42.45% 46.35% 35.57% 36.44% 28.95% 27.14% -
Total Cost 41,279 60,860 59,926 59,684 61,534 60,344 59,159 -21.38%
-
Net Worth 52,061 0 56,794 56,794 70,992 70,992 70,992 -18.72%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - 47 47 47 47 - -
Div Payout % - - 13.72% 7.54% 12.62% 3.66% - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 52,061 0 56,794 56,794 70,992 70,992 70,992 -18.72%
NOSH 473,286 473,286 473,286 473,286 473,286 473,286 473,286 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 25.64% 2.97% 2.54% 2.89% 2.27% 3.73% 5.18% -
ROE 26.16% 0.00% 0.61% 1.11% 0.53% 1.82% 3.08% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 11.73 13.25 12.99 12.99 13.30 13.24 13.18 -7.49%
EPS 2.88 0.23 0.07 0.13 0.08 0.27 0.46 240.83%
DPS 0.00 0.00 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.11 0.00 0.12 0.12 0.15 0.15 0.15 -18.72%
Adjusted Per Share Value based on latest NOSH - 473,286
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 11.73 13.25 12.99 12.99 13.30 13.24 13.18 -7.49%
EPS 2.88 0.23 0.07 0.13 0.08 0.27 0.46 240.83%
DPS 0.00 0.00 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.11 0.00 0.12 0.12 0.15 0.15 0.15 -18.72%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.15 0.19 0.175 0.145 0.14 0.15 0.14 -
P/RPS 1.28 1.43 1.35 1.12 1.05 1.13 1.06 13.43%
P/EPS 5.21 82.73 240.07 109.28 176.69 54.95 30.31 -69.18%
EY 19.19 1.21 0.42 0.92 0.57 1.82 3.30 224.42%
DY 0.00 0.00 0.06 0.07 0.07 0.07 0.00 -
P/NAPS 1.36 0.00 1.46 1.21 0.93 1.00 0.93 28.92%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 30/04/14 27/01/14 29/10/13 31/07/13 30/04/13 30/01/13 29/10/12 -
Price 0.165 0.14 0.18 0.135 0.135 0.15 0.16 -
P/RPS 1.41 1.06 1.39 1.04 1.01 1.13 1.21 10.76%
P/EPS 5.73 60.96 246.93 101.74 170.38 54.95 34.64 -69.96%
EY 17.44 1.64 0.40 0.98 0.59 1.82 2.89 232.55%
DY 0.00 0.00 0.06 0.07 0.07 0.07 0.00 -
P/NAPS 1.50 0.00 1.50 1.13 0.90 1.00 1.07 25.33%

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