[ANALABS] YoY TTM Result on 31-Oct-2006 [#2]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 21.36%
YoY- -45.59%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 63,464 51,808 36,553 35,565 33,447 30,150 29,295 13.73%
PBT 12,207 12,466 10,079 4,775 5,978 4,927 1,983 35.34%
Tax -2,869 -3,128 401 -1,982 -824 -418 -1,396 12.74%
NP 9,338 9,338 10,480 2,793 5,154 4,509 587 58.52%
-
NP to SH 9,338 9,296 10,596 2,784 5,117 4,509 587 58.52%
-
Tax Rate 23.50% 25.09% -3.98% 41.51% 13.78% 8.48% 70.40% -
Total Cost 54,126 42,470 26,073 32,772 28,293 25,641 28,708 11.13%
-
Net Worth 121,067 109,198 101,344 91,285 89,891 84,774 81,752 6.75%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 2,967 2,685 1,967 1,201 1,348 607 598 30.56%
Div Payout % 31.78% 28.89% 18.57% 43.14% 26.35% 13.46% 102.00% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 121,067 109,198 101,344 91,285 89,891 84,774 81,752 6.75%
NOSH 59,346 59,671 59,614 60,056 59,927 60,123 60,112 -0.21%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 14.71% 18.02% 28.67% 7.85% 15.41% 14.96% 2.00% -
ROE 7.71% 8.51% 10.46% 3.05% 5.69% 5.32% 0.72% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 106.94 86.82 61.32 59.22 55.81 50.15 48.73 13.98%
EPS 15.73 15.58 17.77 4.64 8.54 7.50 0.98 58.75%
DPS 5.00 4.50 3.30 2.00 2.25 1.01 1.00 30.73%
NAPS 2.04 1.83 1.70 1.52 1.50 1.41 1.36 6.98%
Adjusted Per Share Value based on latest NOSH - 60,056
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 52.87 43.16 30.45 29.63 27.86 25.11 24.40 13.74%
EPS 7.78 7.74 8.83 2.32 4.26 3.76 0.49 58.47%
DPS 2.47 2.24 1.64 1.00 1.12 0.51 0.50 30.47%
NAPS 1.0085 0.9096 0.8442 0.7604 0.7488 0.7062 0.681 6.75%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 1.14 0.74 1.03 0.75 0.74 0.83 1.27 -
P/RPS 1.07 0.85 1.68 1.27 1.33 1.66 2.61 -13.79%
P/EPS 7.25 4.75 5.79 16.18 8.67 11.07 130.06 -38.16%
EY 13.80 21.05 17.26 6.18 11.54 9.04 0.77 61.69%
DY 4.39 6.08 3.20 2.67 3.04 1.22 0.79 33.05%
P/NAPS 0.56 0.40 0.61 0.49 0.49 0.59 0.93 -8.09%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 08/12/09 24/12/08 31/12/07 14/12/06 28/12/05 17/12/04 23/12/03 -
Price 1.13 0.79 1.00 0.72 0.75 0.83 1.00 -
P/RPS 1.06 0.91 1.63 1.22 1.34 1.66 2.05 -10.40%
P/EPS 7.18 5.07 5.63 15.53 8.78 11.07 102.41 -35.75%
EY 13.92 19.72 17.77 6.44 11.38 9.04 0.98 55.55%
DY 4.42 5.70 3.30 2.78 3.00 1.22 1.00 28.07%
P/NAPS 0.55 0.43 0.59 0.47 0.50 0.59 0.74 -4.82%

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