[ANALABS] QoQ TTM Result on 31-Jul-2009 [#1]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -12.06%
YoY- -19.84%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 112,956 89,650 63,464 51,065 54,651 54,513 51,808 68.38%
PBT 20,629 17,511 12,207 10,694 11,620 11,770 12,466 40.03%
Tax -5,526 -4,770 -2,869 -2,451 -2,247 -2,090 -3,128 46.29%
NP 15,103 12,741 9,338 8,243 9,373 9,680 9,338 37.90%
-
NP to SH 15,103 12,741 9,338 8,243 9,373 9,638 9,296 38.32%
-
Tax Rate 26.79% 27.24% 23.50% 22.92% 19.34% 17.76% 25.09% -
Total Cost 97,853 76,909 54,126 42,822 45,278 44,833 42,470 74.71%
-
Net Worth 129,734 126,299 121,067 116,854 115,062 111,501 109,198 12.20%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 2,967 2,967 2,967 2,685 2,685 2,685 2,685 6.90%
Div Payout % 19.65% 23.29% 31.78% 32.58% 28.65% 27.86% 28.89% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 129,734 126,299 121,067 116,854 115,062 111,501 109,198 12.20%
NOSH 59,239 59,295 59,346 59,316 59,310 59,626 59,671 -0.48%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 13.37% 14.21% 14.71% 16.14% 17.15% 17.76% 18.02% -
ROE 11.64% 10.09% 7.71% 7.05% 8.15% 8.64% 8.51% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 190.68 151.19 106.94 86.09 92.14 91.42 86.82 69.20%
EPS 25.49 21.49 15.73 13.90 15.80 16.16 15.58 38.97%
DPS 5.00 5.00 5.00 4.50 4.50 4.50 4.50 7.29%
NAPS 2.19 2.13 2.04 1.97 1.94 1.87 1.83 12.75%
Adjusted Per Share Value based on latest NOSH - 59,316
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 94.09 74.68 52.87 42.54 45.52 45.41 43.16 68.36%
EPS 12.58 10.61 7.78 6.87 7.81 8.03 7.74 38.36%
DPS 2.47 2.47 2.47 2.24 2.24 2.24 2.24 6.75%
NAPS 1.0807 1.0521 1.0085 0.9734 0.9585 0.9288 0.9096 12.21%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.72 1.21 1.14 1.04 0.87 0.81 0.74 -
P/RPS 0.90 0.80 1.07 1.21 0.94 0.89 0.85 3.89%
P/EPS 6.75 5.63 7.25 7.48 5.51 5.01 4.75 26.47%
EY 14.82 17.76 13.80 13.36 18.16 19.96 21.05 -20.91%
DY 2.91 4.13 4.39 4.33 5.17 5.56 6.08 -38.89%
P/NAPS 0.79 0.57 0.56 0.53 0.45 0.43 0.40 57.61%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 29/03/10 08/12/09 28/09/09 30/06/09 30/03/09 24/12/08 -
Price 1.75 1.26 1.13 1.09 0.90 0.79 0.79 -
P/RPS 0.92 0.83 1.06 1.27 0.98 0.86 0.91 0.73%
P/EPS 6.86 5.86 7.18 7.84 5.70 4.89 5.07 22.40%
EY 14.57 17.05 13.92 12.75 17.56 20.46 19.72 -18.31%
DY 2.86 3.97 4.42 4.13 5.00 5.70 5.70 -36.93%
P/NAPS 0.80 0.59 0.55 0.55 0.46 0.42 0.43 51.44%

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