[ANALABS] YoY TTM Result on 31-Jan-2010 [#3]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 36.44%
YoY- 32.2%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 141,395 127,348 138,964 89,650 54,513 37,044 35,994 25.58%
PBT 13,045 24,718 19,072 17,511 11,770 9,914 7,335 10.06%
Tax -1,970 -6,150 -4,790 -4,770 -2,090 -1,478 -971 12.50%
NP 11,075 18,568 14,282 12,741 9,680 8,436 6,364 9.66%
-
NP to SH 11,075 18,568 14,282 12,741 9,638 8,508 6,354 9.69%
-
Tax Rate 15.10% 24.88% 25.12% 27.24% 17.76% 14.91% 13.24% -
Total Cost 130,320 108,780 124,682 76,909 44,833 28,608 29,630 27.97%
-
Net Worth 163,601 154,644 143,984 126,299 111,501 103,038 95,065 9.46%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 3,220 2,960 2,963 2,967 2,685 1,967 1,201 17.84%
Div Payout % 29.08% 15.94% 20.75% 23.29% 27.86% 23.12% 18.90% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 163,601 154,644 143,984 126,299 111,501 103,038 95,065 9.46%
NOSH 58,221 59,024 59,252 59,295 59,626 59,559 59,789 -0.44%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 7.83% 14.58% 10.28% 14.21% 17.76% 22.77% 17.68% -
ROE 6.77% 12.01% 9.92% 10.09% 8.64% 8.26% 6.68% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 242.86 215.75 234.53 151.19 91.42 62.20 60.20 26.14%
EPS 19.02 31.46 24.10 21.49 16.16 14.28 10.63 10.17%
DPS 5.50 5.00 5.00 5.00 4.50 3.30 2.00 18.34%
NAPS 2.81 2.62 2.43 2.13 1.87 1.73 1.59 9.94%
Adjusted Per Share Value based on latest NOSH - 59,295
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 117.78 106.08 115.76 74.68 45.41 30.86 29.98 25.58%
EPS 9.23 15.47 11.90 10.61 8.03 7.09 5.29 9.71%
DPS 2.68 2.47 2.47 2.47 2.24 1.64 1.00 17.83%
NAPS 1.3628 1.2882 1.1994 1.0521 0.9288 0.8583 0.7919 9.46%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.51 1.62 1.60 1.21 0.81 0.98 0.75 -
P/RPS 0.62 0.75 0.68 0.80 0.89 1.58 1.25 -11.01%
P/EPS 7.94 5.15 6.64 5.63 5.01 6.86 7.06 1.97%
EY 12.60 19.42 15.06 17.76 19.96 14.58 14.17 -1.93%
DY 3.64 3.09 3.13 4.13 5.56 3.37 2.67 5.29%
P/NAPS 0.54 0.62 0.66 0.57 0.43 0.57 0.47 2.33%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 29/03/12 28/03/11 29/03/10 30/03/09 26/03/08 20/03/07 -
Price 1.45 1.55 1.52 1.26 0.79 0.88 0.70 -
P/RPS 0.60 0.72 0.65 0.83 0.86 1.41 1.16 -10.39%
P/EPS 7.62 4.93 6.31 5.86 4.89 6.16 6.59 2.44%
EY 13.12 20.30 15.86 17.05 20.46 16.23 15.18 -2.39%
DY 3.79 3.23 3.29 3.97 5.70 3.75 2.86 4.79%
P/NAPS 0.52 0.59 0.63 0.59 0.42 0.51 0.44 2.82%

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