[ANALABS] YoY Cumulative 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- 73.73%
YoY- -30.62%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 114,666 105,454 110,388 111,982 91,216 102,224 76,216 7.04%
PBT 12,549 8,165 12,106 10,596 15,398 13,924 15,481 -3.43%
Tax -2,829 -2,382 -2,286 -2,655 -3,953 -3,380 -4,116 -6.05%
NP 9,720 5,783 9,820 7,941 11,445 10,544 11,365 -2.57%
-
NP to SH 10,630 5,667 9,068 7,941 11,445 10,544 11,365 -1.10%
-
Tax Rate 22.54% 29.17% 18.88% 25.06% 25.67% 24.27% 26.59% -
Total Cost 104,946 99,671 100,568 104,041 79,771 91,680 64,851 8.34%
-
Net Worth 222,161 211,090 176,178 164,802 154,566 143,943 126,343 9.85%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 1,687 1,706 2,377 3,225 2,949 2,961 - -
Div Payout % 15.87% 30.12% 26.22% 40.62% 25.77% 28.09% - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 222,161 211,090 176,178 164,802 154,566 143,943 126,343 9.85%
NOSH 56,243 56,897 57,574 58,648 58,994 59,235 59,316 -0.88%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 8.48% 5.48% 8.90% 7.09% 12.55% 10.31% 14.91% -
ROE 4.78% 2.68% 5.15% 4.82% 7.40% 7.33% 9.00% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 203.87 185.34 191.73 190.94 154.62 172.57 128.49 7.99%
EPS 18.90 9.96 15.75 13.54 19.40 17.80 19.16 -0.22%
DPS 3.00 3.00 4.13 5.50 5.00 5.00 0.00 -
NAPS 3.95 3.71 3.06 2.81 2.62 2.43 2.13 10.83%
Adjusted Per Share Value based on latest NOSH - 58,221
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 95.52 87.84 91.95 93.28 75.98 85.15 63.49 7.04%
EPS 8.85 4.72 7.55 6.61 9.53 8.78 9.47 -1.12%
DPS 1.41 1.42 1.98 2.69 2.46 2.47 0.00 -
NAPS 1.8506 1.7584 1.4676 1.3728 1.2875 1.199 1.0524 9.85%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
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 1.00 0.97 0.89 0.79 1.05 0.93 0.94 1.03%
P/EPS 10.79 18.07 10.79 11.15 8.35 8.99 6.32 9.32%
EY 9.26 5.53 9.26 8.97 11.98 11.13 15.83 -8.54%
DY 1.47 1.67 2.43 3.64 3.09 3.13 0.00 -
P/NAPS 0.52 0.49 0.56 0.54 0.62 0.66 0.57 -1.51%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
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 1.03 0.97 0.89 0.76 1.00 0.88 0.98 0.83%
P/EPS 11.06 18.07 10.86 10.71 7.99 8.54 6.58 9.03%
EY 9.04 5.53 9.21 9.34 12.52 11.71 15.21 -8.30%
DY 1.44 1.67 2.42 3.79 3.23 3.29 0.00 -
P/NAPS 0.53 0.49 0.56 0.52 0.59 0.63 0.59 -1.77%

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