[ANALABS] YoY Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
31-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 38.75%
YoY- 75.14%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 138,244 75,592 57,966 39,612 37,194 34,464 31,582 27.88%
PBT 18,710 15,600 14,426 11,532 8,604 8,382 7,120 17.46%
Tax -4,602 -4,148 -2,904 -22 -1,900 -1,362 -1,782 17.12%
NP 14,108 11,452 11,522 11,510 6,704 7,020 5,338 17.57%
-
NP to SH 14,108 11,452 11,522 11,594 6,620 6,948 5,338 17.57%
-
Tax Rate 24.60% 26.59% 20.13% 0.19% 22.08% 16.25% 25.03% -
Total Cost 124,136 64,140 46,444 28,102 30,490 27,444 26,244 29.54%
-
Net Worth 139,776 121,047 109,136 101,387 91,310 90,000 84,758 8.69%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 5,922 5,933 5,367 3,936 2,402 1,500 12 180.98%
Div Payout % 41.98% 51.81% 46.58% 33.95% 36.30% 21.59% 0.23% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 139,776 121,047 109,136 101,387 91,310 90,000 84,758 8.69%
NOSH 59,227 59,336 59,637 59,639 60,072 60,000 60,112 -0.24%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 10.21% 15.15% 19.88% 29.06% 18.02% 20.37% 16.90% -
ROE 10.09% 9.46% 10.56% 11.44% 7.25% 7.72% 6.30% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 233.41 127.39 97.20 66.42 61.92 57.44 52.54 28.20%
EPS 23.82 19.30 19.32 19.44 11.02 11.58 8.88 17.86%
DPS 10.00 10.00 9.00 6.60 4.00 2.50 0.02 181.59%
NAPS 2.36 2.04 1.83 1.70 1.52 1.50 1.41 8.95%
Adjusted Per Share Value based on latest NOSH - 59,614
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 115.16 62.97 48.29 33.00 30.98 28.71 26.31 27.88%
EPS 11.75 9.54 9.60 9.66 5.51 5.79 4.45 17.55%
DPS 4.93 4.94 4.47 3.28 2.00 1.25 0.01 180.93%
NAPS 1.1643 1.0083 0.9091 0.8446 0.7606 0.7497 0.706 8.69%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.54 1.14 0.74 1.03 0.75 0.74 0.83 -
P/RPS 0.66 0.89 0.76 1.55 1.21 1.29 1.58 -13.53%
P/EPS 6.47 5.91 3.83 5.30 6.81 6.39 9.35 -5.94%
EY 15.47 16.93 26.11 18.87 14.69 15.65 10.70 6.33%
DY 6.49 8.77 12.16 6.41 5.33 3.38 0.02 162.02%
P/NAPS 0.65 0.56 0.40 0.61 0.49 0.49 0.59 1.62%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 28/12/10 08/12/09 24/12/08 31/12/07 14/12/06 28/12/05 17/12/04 -
Price 1.57 1.13 0.79 1.00 0.72 0.75 0.83 -
P/RPS 0.67 0.89 0.81 1.51 1.16 1.31 1.58 -13.31%
P/EPS 6.59 5.85 4.09 5.14 6.53 6.48 9.35 -5.66%
EY 15.17 17.08 24.46 19.44 15.31 15.44 10.70 5.98%
DY 6.37 8.85 11.39 6.60 5.56 3.33 0.02 161.21%
P/NAPS 0.67 0.55 0.43 0.59 0.47 0.50 0.59 2.14%

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