[ANALABS] YoY Cumulative Quarter Result on 31-Oct-2010 [#2]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
28-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 126.23%
YoY- 23.19%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 72,509 74,113 63,774 69,122 37,796 28,983 19,806 24.12%
PBT 8,355 6,260 10,555 9,355 7,800 7,213 5,766 6.37%
Tax -1,194 -1,689 -2,682 -2,301 -2,074 -1,452 -11 118.25%
NP 7,161 4,571 7,873 7,054 5,726 5,761 5,755 3.70%
-
NP to SH 6,336 4,571 7,873 7,054 5,726 5,761 5,797 1.49%
-
Tax Rate 14.29% 26.98% 25.41% 24.60% 26.59% 20.13% 0.19% -
Total Cost 65,348 69,542 55,901 62,068 32,070 23,222 14,051 29.16%
-
Net Worth 173,951 162,537 155,208 139,776 121,047 109,136 101,387 9.40%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 3,168 3,227 2,962 2,961 2,966 2,683 1,968 8.25%
Div Payout % 50.00% 70.60% 37.62% 41.98% 51.81% 46.58% 33.95% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 173,951 162,537 155,208 139,776 121,047 109,136 101,387 9.40%
NOSH 57,600 58,677 59,240 59,227 59,336 59,637 59,639 -0.57%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 9.88% 6.17% 12.35% 10.21% 15.15% 19.88% 29.06% -
ROE 3.64% 2.81% 5.07% 5.05% 4.73% 5.28% 5.72% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 125.88 126.31 107.65 116.71 63.70 48.60 33.21 24.84%
EPS 11.00 7.79 13.29 11.91 9.65 9.66 9.72 2.08%
DPS 5.50 5.50 5.00 5.00 5.00 4.50 3.30 8.87%
NAPS 3.02 2.77 2.62 2.36 2.04 1.83 1.70 10.04%
Adjusted Per Share Value based on latest NOSH - 59,277
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 60.40 61.74 53.12 57.58 31.48 24.14 16.50 24.11%
EPS 5.28 3.81 6.56 5.88 4.77 4.80 4.83 1.49%
DPS 2.64 2.69 2.47 2.47 2.47 2.24 1.64 8.25%
NAPS 1.449 1.3539 1.2929 1.1643 1.0083 0.9091 0.8446 9.40%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 1.69 1.58 1.49 1.54 1.14 0.74 1.03 -
P/RPS 1.34 1.25 1.38 1.32 1.79 1.52 3.10 -13.03%
P/EPS 15.36 20.28 11.21 12.93 11.81 7.66 10.60 6.37%
EY 6.51 4.93 8.92 7.73 8.46 13.05 9.44 -6.00%
DY 3.25 3.48 3.36 3.25 4.39 6.08 3.20 0.25%
P/NAPS 0.56 0.57 0.57 0.65 0.56 0.40 0.61 -1.41%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 24/12/13 27/12/12 29/12/11 28/12/10 08/12/09 24/12/08 31/12/07 -
Price 1.82 1.57 1.51 1.57 1.13 0.79 1.00 -
P/RPS 1.45 1.24 1.40 1.35 1.77 1.63 3.01 -11.45%
P/EPS 16.55 20.15 11.36 13.18 11.71 8.18 10.29 8.23%
EY 6.04 4.96 8.80 7.59 8.54 12.23 9.72 -7.61%
DY 3.02 3.50 3.31 3.18 4.42 5.70 3.30 -1.46%
P/NAPS 0.60 0.57 0.58 0.67 0.55 0.43 0.59 0.28%

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