[ANALABS] YoY Annualized Quarter Result on 31-Jan-2013 [#3]

Stock

[ANALABS] ANALABS RESOURCES BHD

Announcement Date

28-Mar-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2013

Quarter

31-Jan-2013 [#3]

Profit Trend

QoQ- 15.82%

YoY- -30.62%

Quarter Report

ANALABS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Annualized Quarter Result
Revenue	152,888	140,605	147,184	149,309	121,621	136,298	101,621	7.04%
YoY %	8.74%	-4.47%	-1.42%	22.77%	-10.77%	34.12%	-	-
Horiz. %	150.45%	138.36%	144.84%	146.93%	119.68%	134.12%	100.00%	-
PBT	16,732	10,886	16,141	14,128	20,530	18,565	20,641	-3.43%
YoY %	53.70%	-32.56%	14.25%	-31.18%	10.58%	-10.06%	-	-
Horiz. %	81.06%	52.74%	78.20%	68.45%	99.46%	89.94%	100.00%	-
Tax	-3,772	-3,176	-3,048	-3,540	-5,270	-4,506	-5,488	-6.05%
YoY %	-18.77%	-4.20%	13.90%	32.83%	-16.96%	17.89%	-	-
Horiz. %	68.73%	57.87%	55.54%	64.50%	96.03%	82.11%	100.00%	-
NP	12,960	7,710	13,093	10,588	15,260	14,058	15,153	-2.57%
YoY %	68.09%	-41.11%	23.66%	-30.62%	8.55%	-7.23%	-	-
Horiz. %	85.53%	50.88%	86.41%	69.87%	100.71%	92.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,173	7,556	12,090	10,588	15,260	14,058	15,153	-1.10%
YoY %	87.57%	-37.50%	14.19%	-30.62%	8.55%	-7.23%	-	-
Horiz. %	93.53%	49.86%	79.79%	69.87%	100.71%	92.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.54%	29.18%	18.88%	25.06%	25.67%	24.27%	26.59%	-
YoY %	-22.76%	54.56%	-24.66%	-2.38%	5.77%	-8.73%	-	-
Horiz. %	84.77%	109.74%	71.00%	94.25%	96.54%	91.27%	100.00%	-
Total Cost	139,928	132,894	134,090	138,721	106,361	122,240	86,468	8.34%
YoY %	5.29%	-0.89%	-3.34%	30.42%	-12.99%	41.37%	-	-
Horiz. %	161.83%	153.69%	155.07%	160.43%	123.01%	141.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	222,161	211,090	176,178	164,802	154,566	143,943	126,343	9.85%
YoY %	5.24%	19.82%	6.90%	6.62%	7.38%	13.93%	-	-
Horiz. %	175.84%	167.08%	139.44%	130.44%	122.34%	113.93%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Dividend
Div	2,249	2,275	3,170	4,300	3,932	3,949	-	-
YoY %	-1.14%	-28.23%	-26.28%	9.36%	-0.43%	0.00%	-	-
Horiz. %	56.95%	57.61%	80.27%	108.89%	99.57%	100.00%	-	-
Div Payout %	15.87%	30.12%	26.22%	40.62%	25.77%	28.09%	-	-
YoY %	-47.31%	14.87%	-35.45%	57.63%	-8.26%	0.00%	-	-
Horiz. %	56.50%	107.23%	93.34%	144.61%	91.74%	100.00%	-	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Equity
Net Worth	222,161	211,090	176,178	164,802	154,566	143,943	126,343	9.85%
YoY %	5.24%	19.82%	6.90%	6.62%	7.38%	13.93%	-	-
Horiz. %	175.84%	167.08%	139.44%	130.44%	122.34%	113.93%	100.00%	-
NOSH	56,243	56,897	57,574	58,648	58,994	59,235	59,316	-0.88%
YoY %	-1.15%	-1.18%	-1.83%	-0.59%	-0.41%	-0.14%	-	-
Horiz. %	94.82%	95.92%	97.06%	98.87%	99.46%	99.86%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Ratio Analysis
NP Margin	8.48%	5.48%	8.90%	7.09%	12.55%	10.31%	14.91%	-
YoY %	54.74%	-38.43%	25.53%	-43.51%	21.73%	-30.85%	-	-
Horiz. %	56.87%	36.75%	59.69%	47.55%	84.17%	69.15%	100.00%	-
ROE	6.38%	3.58%	6.86%	6.42%	9.87%	9.77%	11.99%	-
YoY %	78.21%	-47.81%	6.85%	-34.95%	1.02%	-18.52%	-	-
Horiz. %	53.21%	29.86%	57.21%	53.54%	82.32%	81.48%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Per Share
RPS	271.83	247.12	255.64	254.58	206.16	230.09	171.32	7.99%
YoY %	10.00%	-3.33%	0.42%	23.49%	-10.40%	34.30%	-	-
Horiz. %	158.67%	144.24%	149.22%	148.60%	120.34%	134.30%	100.00%	-
EPS	25.20	13.28	21.00	18.05	25.87	23.73	25.55	-0.22%
YoY %	89.76%	-36.76%	16.34%	-30.23%	9.02%	-7.12%	-	-
Horiz. %	98.63%	51.98%	82.19%	70.65%	101.25%	92.88%	100.00%	-
DPS	4.00	4.00	5.51	7.33	6.67	6.67	0.00	-
YoY %	0.00%	-27.40%	-24.83%	9.90%	0.00%	0.00%	-	-
Horiz. %	59.97%	59.97%	82.61%	109.90%	100.00%	100.00%	-	-
NAPS	3.95	3.71	3.06	2.81	2.62	2.43	2.13	10.83%
YoY %	6.47%	21.24%	8.90%	7.25%	7.82%	14.08%	-	-
Horiz. %	185.45%	174.18%	143.66%	131.92%	123.00%	114.08%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Adjusted Per Share Value based on latest NOSH - 58,221
RPS	127.36	117.12	122.60	124.37	101.31	113.54	84.65	7.04%
YoY %	8.74%	-4.47%	-1.42%	22.76%	-10.77%	34.13%	-	-
Horiz. %	150.45%	138.36%	144.83%	146.92%	119.68%	134.13%	100.00%	-
EPS	11.81	6.29	10.07	8.82	12.71	11.71	12.62	-1.09%
YoY %	87.76%	-37.54%	14.17%	-30.61%	8.54%	-7.21%	-	-
Horiz. %	93.58%	49.84%	79.79%	69.89%	100.71%	92.79%	100.00%	-
DPS	1.87	1.90	2.64	3.58	3.28	3.29	0.00	-
YoY %	-1.58%	-28.03%	-26.26%	9.15%	-0.30%	0.00%	-	-
Horiz. %	56.84%	57.75%	80.24%	108.81%	99.70%	100.00%	-	-
NAPS	1.8506	1.7584	1.4676	1.3728	1.2875	1.199	1.0524	9.85%
YoY %	5.24%	19.81%	6.91%	6.63%	7.38%	13.93%	-	-
Horiz. %	175.85%	167.08%	139.45%	130.44%	122.34%	113.93%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	31/01/11	29/01/10	-
Price	2.04	1.80	1.70	1.51	1.62	1.60	1.21	-
P/RPS	0.75	0.73	0.66	0.59	0.79	0.70	0.71	0.91%
YoY %	2.74%	10.61%	11.86%	-25.32%	12.86%	-1.41%	-	-
Horiz. %	105.63%	102.82%	92.96%	83.10%	111.27%	98.59%	100.00%	-
P/EPS	8.10	13.55	8.10	8.36	6.26	6.74	4.74	9.33%
YoY %	-40.22%	67.28%	-3.11%	33.55%	-7.12%	42.19%	-	-
Horiz. %	170.89%	285.86%	170.89%	176.37%	132.07%	142.19%	100.00%	-
EY	12.35	7.38	12.35	11.96	15.97	14.83	21.11	-8.54%
YoY %	67.34%	-40.24%	3.26%	-25.11%	7.69%	-29.75%	-	-
Horiz. %	58.50%	34.96%	58.50%	56.66%	75.65%	70.25%	100.00%	-
DY	1.96	2.22	3.24	4.86	4.12	4.17	0.00	-
YoY %	-11.71%	-31.48%	-33.33%	17.96%	-1.20%	0.00%	-	-
Horiz. %	47.00%	53.24%	77.70%	116.55%	98.80%	100.00%	-	-
P/NAPS	0.52	0.49	0.56	0.54	0.62	0.66	0.57	-1.51%
YoY %	6.12%	-12.50%	3.70%	-12.90%	-6.06%	15.79%	-	-
Horiz. %	91.23%	85.96%	98.25%	94.74%	108.77%	115.79%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Price Multiplier on Announcement Date
Date	24/03/16	23/03/15	27/03/14	28/03/13	29/03/12	28/03/11	29/03/10	-
Price	2.09	1.80	1.71	1.45	1.55	1.52	1.26	-
P/RPS	0.77	0.73	0.67	0.57	0.75	0.66	0.74	0.66%
YoY %	5.48%	8.96%	17.54%	-24.00%	13.64%	-10.81%	-	-
Horiz. %	104.05%	98.65%	90.54%	77.03%	101.35%	89.19%	100.00%	-
P/EPS	8.29	13.55	8.14	8.03	5.99	6.40	4.93	9.04%
YoY %	-38.82%	66.46%	1.37%	34.06%	-6.41%	29.82%	-	-
Horiz. %	168.15%	274.85%	165.11%	162.88%	121.50%	129.82%	100.00%	-
EY	12.06	7.38	12.28	12.45	16.69	15.61	20.28	-8.29%
YoY %	63.41%	-39.90%	-1.37%	-25.40%	6.92%	-23.03%	-	-
Horiz. %	59.47%	36.39%	60.55%	61.39%	82.30%	76.97%	100.00%	-
DY	1.91	2.22	3.22	5.06	4.30	4.39	0.00	-
YoY %	-13.96%	-31.06%	-36.36%	17.67%	-2.05%	0.00%	-	-
Horiz. %	43.51%	50.57%	73.35%	115.26%	97.95%	100.00%	-	-
P/NAPS	0.53	0.49	0.56	0.52	0.59	0.63	0.59	-1.77%
YoY %	8.16%	-12.50%	7.69%	-11.86%	-6.35%	6.78%	-	-
Horiz. %	89.83%	83.05%	94.92%	88.14%	100.00%	106.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos