[ANALABS] YoY TTM Result on 30-Apr-2016 [#4]

Stock

[ANALABS] ANALABS RESOURCES BHD

Announcement Date

27-Jun-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

30-Apr-2016 [#4]

Profit Trend

QoQ- 11.8%

YoY- 92.46%

Quarter Report

ANALABS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
TTM Result
Revenue	129,780	139,879	153,481	157,037	144,239	140,324	147,553	-2.11%
YoY %	-7.22%	-8.86%	-2.26%	8.87%	2.79%	-4.90%	-	-
Horiz. %	87.95%	94.80%	104.02%	106.43%	97.75%	95.10%	100.00%	-
PBT	5,034	12,220	15,049	15,266	8,210	11,865	13,627	-15.28%
YoY %	-58.81%	-18.80%	-1.42%	85.94%	-30.80%	-12.93%	-	-
Horiz. %	36.94%	89.67%	110.44%	112.03%	60.25%	87.07%	100.00%	-
Tax	-988	-1,909	-3,746	-2,926	-1,866	-2,770	-4,081	-21.04%
YoY %	48.25%	49.04%	-28.02%	-56.81%	32.64%	32.12%	-	-
Horiz. %	24.21%	46.78%	91.79%	71.70%	45.72%	67.88%	100.00%	-
NP	4,046	10,311	11,303	12,340	6,344	9,095	9,546	-13.32%
YoY %	-60.76%	-8.78%	-8.40%	94.51%	-30.25%	-4.72%	-	-
Horiz. %	42.38%	108.01%	118.41%	129.27%	66.46%	95.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,901	9,736	11,181	13,239	6,879	9,695	9,546	-13.84%
YoY %	-59.93%	-12.92%	-15.54%	92.46%	-29.05%	1.56%	-	-
Horiz. %	40.87%	101.99%	117.13%	138.69%	72.06%	101.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.63%	15.62%	24.89%	19.17%	22.73%	23.35%	29.95%	-
YoY %	25.67%	-37.24%	29.84%	-15.66%	-2.66%	-22.04%	-	-
Horiz. %	65.54%	52.15%	83.11%	64.01%	75.89%	77.96%	100.00%	-
Total Cost	125,734	129,568	142,178	144,697	137,895	131,229	138,007	-1.53%
YoY %	-2.96%	-8.87%	-1.74%	4.93%	5.08%	-4.91%	-	-
Horiz. %	91.11%	93.89%	103.02%	104.85%	99.92%	95.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	270,205	251,462	236,763	222,746	207,049	171,192	160,399	9.07%
YoY %	7.45%	6.21%	6.29%	7.58%	20.95%	6.73%	-	-
Horiz. %	168.46%	156.77%	147.61%	138.87%	129.08%	106.73%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Dividend
Div	2,230	561	1,823	1,684	1,706	2,375	3,220	-5.93%
YoY %	297.50%	-69.23%	8.25%	-1.29%	-28.17%	-26.24%	-	-
Horiz. %	69.25%	17.42%	56.61%	52.30%	52.98%	73.76%	100.00%	-
Div Payout %	57.18%	5.77%	16.31%	12.72%	24.81%	24.50%	33.74%	-
YoY %	890.99%	-64.62%	28.22%	-48.73%	1.27%	-27.39%	-	-
Horiz. %	169.47%	17.10%	48.34%	37.70%	73.53%	72.61%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Equity
Net Worth	270,205	251,462	236,763	222,746	207,049	171,192	160,399	9.07%
YoY %	7.45%	6.21%	6.29%	7.58%	20.95%	6.73%	-	-
Horiz. %	168.46%	156.77%	147.61%	138.87%	129.08%	106.73%	100.00%	-
NOSH	120,048	60,024	60,024	56,107	56,111	57,064	57,697	12.98%
YoY %	100.00%	0.00%	6.98%	-0.01%	-1.67%	-1.10%	-	-
Horiz. %	208.07%	104.03%	104.03%	97.24%	97.25%	98.90%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Ratio Analysis
NP Margin	3.12%	7.37%	7.36%	7.86%	4.40%	6.48%	6.47%	-
YoY %	-57.67%	0.14%	-6.36%	78.64%	-32.10%	0.15%	-	-
Horiz. %	48.22%	113.91%	113.76%	121.48%	68.01%	100.15%	100.00%	-
ROE	1.44%	3.87%	4.72%	5.94%	3.32%	5.66%	5.95%	-
YoY %	-62.79%	-18.01%	-20.54%	78.92%	-41.34%	-4.87%	-	-
Horiz. %	24.20%	65.04%	79.33%	99.83%	55.80%	95.13%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Per Share
RPS	119.11	249.21	273.56	279.89	257.06	245.91	255.73	-11.95%
YoY %	-52.20%	-8.90%	-2.26%	8.88%	4.53%	-3.84%	-	-
Horiz. %	46.58%	97.45%	106.97%	109.45%	100.52%	96.16%	100.00%	-
EPS	3.58	17.35	19.93	23.60	12.26	16.99	16.54	-22.50%
YoY %	-79.37%	-12.95%	-15.55%	92.50%	-27.84%	2.72%	-	-
Horiz. %	21.64%	104.90%	120.50%	142.68%	74.12%	102.72%	100.00%	-
DPS	2.05	1.00	3.25	3.00	3.00	4.13	5.58	-15.36%
YoY %	105.00%	-69.23%	8.33%	0.00%	-27.36%	-25.99%	-	-
Horiz. %	36.74%	17.92%	58.24%	53.76%	53.76%	74.01%	100.00%	-
NAPS	2.48	4.48	4.22	3.97	3.69	3.00	2.78	-1.88%
YoY %	-44.64%	6.16%	6.30%	7.59%	23.00%	7.91%	-	-
Horiz. %	89.21%	161.15%	151.80%	142.81%	132.73%	107.91%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Adjusted Per Share Value based on latest NOSH - 56,107
RPS	108.11	116.52	127.85	130.81	120.15	116.89	122.91	-2.11%
YoY %	-7.22%	-8.86%	-2.26%	8.87%	2.79%	-4.90%	-	-
Horiz. %	87.96%	94.80%	104.02%	106.43%	97.75%	95.10%	100.00%	-
EPS	3.25	8.11	9.31	11.03	5.73	8.08	7.95	-13.84%
YoY %	-59.93%	-12.89%	-15.59%	92.50%	-29.08%	1.64%	-	-
Horiz. %	40.88%	102.01%	117.11%	138.74%	72.08%	101.64%	100.00%	-
DPS	1.86	0.47	1.52	1.40	1.42	1.98	2.68	-5.90%
YoY %	295.74%	-69.08%	8.57%	-1.41%	-28.28%	-26.12%	-	-
Horiz. %	69.40%	17.54%	56.72%	52.24%	52.99%	73.88%	100.00%	-
NAPS	2.2508	2.0947	1.9722	1.8555	1.7247	1.426	1.3361	9.07%
YoY %	7.45%	6.21%	6.29%	7.58%	20.95%	6.73%	-	-
Horiz. %	168.46%	156.78%	147.61%	138.87%	129.08%	106.73%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/19	30/04/18	28/04/17	29/04/16	30/04/15	30/04/14	30/04/13	-
Price	1.12	2.05	2.25	2.15	1.78	1.79	1.50	-
P/RPS	0.94	0.82	0.82	0.77	0.69	0.73	0.59	8.06%
YoY %	14.63%	0.00%	6.49%	11.59%	-5.48%	23.73%	-	-
Horiz. %	159.32%	138.98%	138.98%	130.51%	116.95%	123.73%	100.00%	-
P/EPS	31.28	11.82	11.29	9.11	14.52	10.54	9.07	22.90%
YoY %	164.64%	4.69%	23.93%	-37.26%	37.76%	16.21%	-	-
Horiz. %	344.87%	130.32%	124.48%	100.44%	160.09%	116.21%	100.00%	-
EY	3.20	8.46	8.86	10.97	6.89	9.49	11.03	-18.62%
YoY %	-62.17%	-4.51%	-19.23%	59.22%	-27.40%	-13.96%	-	-
Horiz. %	29.01%	76.70%	80.33%	99.46%	62.47%	86.04%	100.00%	-
DY	1.83	0.49	1.44	1.40	1.69	2.31	3.72	-11.14%
YoY %	273.47%	-65.97%	2.86%	-17.16%	-26.84%	-37.90%	-	-
Horiz. %	49.19%	13.17%	38.71%	37.63%	45.43%	62.10%	100.00%	-
P/NAPS	0.45	0.46	0.53	0.54	0.48	0.60	0.54	-2.99%
YoY %	-2.17%	-13.21%	-1.85%	12.50%	-20.00%	11.11%	-	-
Horiz. %	83.33%	85.19%	98.15%	100.00%	88.89%	111.11%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Price Multiplier on Announcement Date
Date	01/07/19	28/06/18	28/06/17	27/06/16	26/06/15	26/06/14	28/06/13	-
Price	0.985	2.10	2.23	2.19	1.79	1.80	1.68	-
P/RPS	0.83	0.84	0.82	0.78	0.70	0.73	0.66	3.89%
YoY %	-1.19%	2.44%	5.13%	11.43%	-4.11%	10.61%	-	-
Horiz. %	125.76%	127.27%	124.24%	118.18%	106.06%	110.61%	100.00%	-
P/EPS	27.51	12.11	11.19	9.28	14.60	10.59	10.15	18.06%
YoY %	127.17%	8.22%	20.58%	-36.44%	37.87%	4.33%	-	-
Horiz. %	271.03%	119.31%	110.25%	91.43%	143.84%	104.33%	100.00%	-
EY	3.63	8.26	8.94	10.77	6.85	9.44	9.85	-15.32%
YoY %	-56.05%	-7.61%	-16.99%	57.23%	-27.44%	-4.16%	-	-
Horiz. %	36.85%	83.86%	90.76%	109.34%	69.54%	95.84%	100.00%	-
DY	2.08	0.48	1.46	1.37	1.68	2.29	3.32	-7.49%
YoY %	333.33%	-67.12%	6.57%	-18.45%	-26.64%	-31.02%	-	-
Horiz. %	62.65%	14.46%	43.98%	41.27%	50.60%	68.98%	100.00%	-
P/NAPS	0.40	0.47	0.53	0.55	0.49	0.60	0.60	-6.53%
YoY %	-14.89%	-11.32%	-3.64%	12.24%	-18.33%	0.00%	-	-
Horiz. %	66.67%	78.33%	88.33%	91.67%	81.67%	100.00%	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