[ANALABS] YoY Annualized Quarter Result on 31-Oct-2006 [#2]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 17.04%
YoY- -4.72%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 75,592 57,966 39,612 37,194 34,464 31,582 31,782 15.52%
PBT 15,600 14,426 11,532 8,604 8,382 7,120 4,046 25.19%
Tax -4,148 -2,904 -22 -1,900 -1,362 -1,782 -1,140 23.99%
NP 11,452 11,522 11,510 6,704 7,020 5,338 2,906 25.65%
-
NP to SH 11,452 11,522 11,594 6,620 6,948 5,338 2,906 25.65%
-
Tax Rate 26.59% 20.13% 0.19% 22.08% 16.25% 25.03% 28.18% -
Total Cost 64,140 46,444 28,102 30,490 27,444 26,244 28,876 14.21%
-
Net Worth 121,047 109,136 101,387 91,310 90,000 84,758 81,656 6.77%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 5,933 5,367 3,936 2,402 1,500 12 - -
Div Payout % 51.81% 46.58% 33.95% 36.30% 21.59% 0.23% - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 121,047 109,136 101,387 91,310 90,000 84,758 81,656 6.77%
NOSH 59,336 59,637 59,639 60,072 60,000 60,112 60,041 -0.19%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 15.15% 19.88% 29.06% 18.02% 20.37% 16.90% 9.14% -
ROE 9.46% 10.56% 11.44% 7.25% 7.72% 6.30% 3.56% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 127.39 97.20 66.42 61.92 57.44 52.54 52.93 15.74%
EPS 19.30 19.32 19.44 11.02 11.58 8.88 4.84 25.90%
DPS 10.00 9.00 6.60 4.00 2.50 0.02 0.00 -
NAPS 2.04 1.83 1.70 1.52 1.50 1.41 1.36 6.98%
Adjusted Per Share Value based on latest NOSH - 60,056
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 62.97 48.29 33.00 30.98 28.71 26.31 26.47 15.52%
EPS 9.54 9.60 9.66 5.51 5.79 4.45 2.42 25.66%
DPS 4.94 4.47 3.28 2.00 1.25 0.01 0.00 -
NAPS 1.0083 0.9091 0.8446 0.7606 0.7497 0.706 0.6802 6.77%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 1.14 0.74 1.03 0.75 0.74 0.83 1.27 -
P/RPS 0.89 0.76 1.55 1.21 1.29 1.58 2.40 -15.22%
P/EPS 5.91 3.83 5.30 6.81 6.39 9.35 26.24 -21.98%
EY 16.93 26.11 18.87 14.69 15.65 10.70 3.81 28.19%
DY 8.77 12.16 6.41 5.33 3.38 0.02 0.00 -
P/NAPS 0.56 0.40 0.61 0.49 0.49 0.59 0.93 -8.09%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 08/12/09 24/12/08 31/12/07 14/12/06 28/12/05 17/12/04 23/12/03 -
Price 1.13 0.79 1.00 0.72 0.75 0.83 1.00 -
P/RPS 0.89 0.81 1.51 1.16 1.31 1.58 1.89 -11.78%
P/EPS 5.85 4.09 5.14 6.53 6.48 9.35 20.66 -18.94%
EY 17.08 24.46 19.44 15.31 15.44 10.70 4.84 23.36%
DY 8.85 11.39 6.60 5.56 3.33 0.02 0.00 -
P/NAPS 0.55 0.43 0.59 0.47 0.50 0.59 0.74 -4.82%

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