[ANALABS] QoQ TTM Result on 31-Jan-2010 [#3]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 36.44%
YoY- 32.2%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 144,282 138,244 112,956 89,650 63,464 51,065 54,651 90.68%
PBT 22,184 22,533 20,629 17,511 12,207 10,694 11,620 53.71%
Tax -5,753 -6,222 -5,526 -4,770 -2,869 -2,451 -2,247 86.83%
NP 16,431 16,311 15,103 12,741 9,338 8,243 9,373 45.23%
-
NP to SH 16,431 16,311 15,103 12,741 9,338 8,243 9,373 45.23%
-
Tax Rate 25.93% 27.61% 26.79% 27.24% 23.50% 22.92% 19.34% -
Total Cost 127,851 121,933 97,853 76,909 54,126 42,822 45,278 99.39%
-
Net Worth 139,893 133,967 129,734 126,299 121,067 116,854 115,062 13.87%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 2,963 2,967 2,967 2,967 2,967 2,685 2,685 6.76%
Div Payout % 18.04% 18.19% 19.65% 23.29% 31.78% 32.58% 28.65% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 139,893 133,967 129,734 126,299 121,067 116,854 115,062 13.87%
NOSH 59,277 59,277 59,239 59,295 59,346 59,316 59,310 -0.03%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 11.39% 11.80% 13.37% 14.21% 14.71% 16.14% 17.15% -
ROE 11.75% 12.18% 11.64% 10.09% 7.71% 7.05% 8.15% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 243.40 233.21 190.68 151.19 106.94 86.09 92.14 90.75%
EPS 27.72 27.52 25.49 21.49 15.73 13.90 15.80 45.31%
DPS 5.00 5.00 5.00 5.00 5.00 4.50 4.50 7.25%
NAPS 2.36 2.26 2.19 2.13 2.04 1.97 1.94 13.91%
Adjusted Per Share Value based on latest NOSH - 59,295
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 120.19 115.16 94.09 74.68 52.87 42.54 45.52 90.69%
EPS 13.69 13.59 12.58 10.61 7.78 6.87 7.81 45.23%
DPS 2.47 2.47 2.47 2.47 2.47 2.24 2.24 6.71%
NAPS 1.1653 1.1159 1.0807 1.0521 1.0085 0.9734 0.9585 13.86%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.54 1.62 1.72 1.21 1.14 1.04 0.87 -
P/RPS 0.63 0.69 0.90 0.80 1.07 1.21 0.94 -23.35%
P/EPS 5.56 5.89 6.75 5.63 7.25 7.48 5.51 0.60%
EY 18.00 16.99 14.82 17.76 13.80 13.36 18.16 -0.58%
DY 3.25 3.09 2.91 4.13 4.39 4.33 5.17 -26.55%
P/NAPS 0.65 0.72 0.79 0.57 0.56 0.53 0.45 27.69%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 28/12/10 28/09/10 29/06/10 29/03/10 08/12/09 28/09/09 30/06/09 -
Price 1.57 1.68 1.75 1.26 1.13 1.09 0.90 -
P/RPS 0.65 0.72 0.92 0.83 1.06 1.27 0.98 -23.88%
P/EPS 5.66 6.11 6.86 5.86 7.18 7.84 5.70 -0.46%
EY 17.66 16.38 14.57 17.05 13.92 12.75 17.56 0.37%
DY 3.18 2.98 2.86 3.97 4.42 4.13 5.00 -25.98%
P/NAPS 0.67 0.74 0.80 0.59 0.55 0.55 0.46 28.40%

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