[ANALABS] YoY TTM Result on 31-Oct-2013 [#2]

Stock

[ANALABS] ANALABS RESOURCES BHD

Announcement Date

24-Dec-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

31-Oct-2013 [#2]

Profit Trend

QoQ- 1.42%

YoY- 0.32%

Quarter Report

ANALABS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
TTM Result
Revenue	157,107	155,176	136,491	145,949	130,968	133,008	144,282	1.42%
YoY %	1.24%	13.69%	-6.48%	11.44%	-1.53%	-7.81%	-	-
Horiz. %	108.89%	107.55%	94.60%	101.16%	90.77%	92.19%	100.00%	-
PBT	15,974	11,336	8,217	15,722	13,551	24,445	22,184	-5.32%
YoY %	40.91%	37.96%	-47.74%	16.02%	-44.57%	10.19%	-	-
Horiz. %	72.01%	51.10%	37.04%	70.87%	61.08%	110.19%	100.00%	-
Tax	-2,056	-3,039	-2,571	-3,586	-2,276	-5,958	-5,753	-15.74%
YoY %	32.35%	-18.20%	28.30%	-57.56%	61.80%	-3.56%	-	-
Horiz. %	35.74%	52.82%	44.69%	62.33%	39.56%	103.56%	100.00%	-
NP	13,918	8,297	5,646	12,136	11,275	18,487	16,431	-2.72%
YoY %	67.75%	46.95%	-53.48%	7.64%	-39.01%	12.51%	-	-
Horiz. %	84.71%	50.50%	34.36%	73.86%	68.62%	112.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,435	9,294	7,662	11,311	11,275	18,487	16,431	-3.29%
YoY %	44.56%	21.30%	-32.26%	0.32%	-39.01%	12.51%	-	-
Horiz. %	81.77%	56.56%	46.63%	68.84%	68.62%	112.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.87%	26.81%	31.29%	22.81%	16.80%	24.37%	25.93%	-
YoY %	-52.00%	-14.32%	37.18%	35.77%	-31.06%	-6.02%	-	-
Horiz. %	49.63%	103.39%	120.67%	87.97%	64.79%	93.98%	100.00%	-
Total Cost	143,189	146,879	130,845	133,813	119,693	114,521	127,851	1.90%
YoY %	-2.51%	12.25%	-2.22%	11.80%	4.52%	-10.43%	-	-
Horiz. %	112.00%	114.88%	102.34%	104.66%	93.62%	89.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	227,225	218,985	209,908	173,669	162,220	155,129	139,893	8.41%
YoY %	3.76%	4.32%	20.87%	7.06%	4.57%	10.89%	-	-
Horiz. %	162.43%	156.54%	150.05%	124.14%	115.96%	110.89%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Dividend
Div	1,823	1,684	1,706	3,162	3,220	2,960	2,963	-7.76%
YoY %	8.25%	-1.29%	-46.05%	-1.80%	8.78%	-0.10%	-	-
Horiz. %	61.53%	56.83%	57.58%	106.72%	108.67%	99.90%	100.00%	-
Div Payout %	13.57%	18.12%	22.27%	27.96%	28.57%	16.01%	18.04%	-
YoY %	-25.11%	-18.63%	-20.35%	-2.14%	78.45%	-11.25%	-	-
Horiz. %	75.22%	100.44%	123.45%	154.99%	158.37%	88.75%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Equity
Net Worth	227,225	218,985	209,908	173,669	162,220	155,129	139,893	8.41%
YoY %	3.76%	4.32%	20.87%	7.06%	4.57%	10.89%	-	-
Horiz. %	162.43%	156.54%	150.05%	124.14%	115.96%	110.89%	100.00%	-
NOSH	60,024	56,150	56,885	57,506	58,563	59,209	59,277	0.20%
YoY %	6.90%	-1.29%	-1.08%	-1.80%	-1.09%	-0.11%	-	-
Horiz. %	101.26%	94.72%	95.96%	97.01%	98.80%	99.89%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Ratio Analysis
NP Margin	8.86%	5.35%	4.14%	8.32%	8.61%	13.90%	11.39%	-
YoY %	65.61%	29.23%	-50.24%	-3.37%	-38.06%	22.04%	-	-
Horiz. %	77.79%	46.97%	36.35%	73.05%	75.59%	122.04%	100.00%	-
ROE	5.91%	4.24%	3.65%	6.51%	6.95%	11.92%	11.75%	-
YoY %	39.39%	16.16%	-43.93%	-6.33%	-41.69%	1.45%	-	-
Horiz. %	50.30%	36.09%	31.06%	55.40%	59.15%	101.45%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Per Share
RPS	280.02	276.36	239.94	253.80	223.63	224.64	243.40	2.36%
YoY %	1.32%	15.18%	-5.46%	13.49%	-0.45%	-7.71%	-	-
Horiz. %	115.05%	113.54%	98.58%	104.27%	91.88%	92.29%	100.00%	-
EPS	23.95	16.55	13.47	19.67	19.25	31.22	27.72	-2.40%
YoY %	44.71%	22.87%	-31.52%	2.18%	-38.34%	12.63%	-	-
Horiz. %	86.40%	59.70%	48.59%	70.96%	69.44%	112.63%	100.00%	-
DPS	3.25	3.00	3.00	5.50	5.50	5.00	5.00	-6.92%
YoY %	8.33%	0.00%	-45.45%	0.00%	10.00%	0.00%	-	-
Horiz. %	65.00%	60.00%	60.00%	110.00%	110.00%	100.00%	100.00%	-
NAPS	4.05	3.90	3.69	3.02	2.77	2.62	2.36	9.40%
YoY %	3.85%	5.69%	22.19%	9.03%	5.73%	11.02%	-	-
Horiz. %	171.61%	165.25%	156.36%	127.97%	117.37%	111.02%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Adjusted Per Share Value based on latest NOSH - 57,506
RPS	130.87	129.26	113.70	121.58	109.10	110.80	120.19	1.42%
YoY %	1.25%	13.69%	-6.48%	11.44%	-1.53%	-7.81%	-	-
Horiz. %	108.89%	107.55%	94.60%	101.16%	90.77%	92.19%	100.00%	-
EPS	11.19	7.74	6.38	9.42	9.39	15.40	13.69	-3.30%
YoY %	44.57%	21.32%	-32.27%	0.32%	-39.03%	12.49%	-	-
Horiz. %	81.74%	56.54%	46.60%	68.81%	68.59%	112.49%	100.00%	-
DPS	1.52	1.40	1.42	2.63	2.68	2.47	2.47	-7.76%
YoY %	8.57%	-1.41%	-46.01%	-1.87%	8.50%	0.00%	-	-
Horiz. %	61.54%	56.68%	57.49%	106.48%	108.50%	100.00%	100.00%	-
NAPS	1.8928	1.8242	1.7485	1.4467	1.3513	1.2922	1.1653	8.41%
YoY %	3.76%	4.33%	20.86%	7.06%	4.57%	10.89%	-	-
Horiz. %	162.43%	156.54%	150.05%	124.15%	115.96%	110.89%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/16	30/10/15	31/10/14	31/10/13	31/10/12	31/10/11	29/10/10	-
Price	2.36	1.73	1.84	1.69	1.58	1.49	1.54	-
P/RPS	0.84	0.63	0.77	0.67	0.71	0.66	0.63	4.90%
YoY %	33.33%	-18.18%	14.93%	-5.63%	7.58%	4.76%	-	-
Horiz. %	133.33%	100.00%	122.22%	106.35%	112.70%	104.76%	100.00%	-
P/EPS	9.86	10.45	13.66	8.59	8.21	4.77	5.56	10.00%
YoY %	-5.65%	-23.50%	59.02%	4.63%	72.12%	-14.21%	-	-
Horiz. %	177.34%	187.95%	245.68%	154.50%	147.66%	85.79%	100.00%	-
EY	10.15	9.57	7.32	11.64	12.19	20.95	18.00	-9.09%
YoY %	6.06%	30.74%	-37.11%	-4.51%	-41.81%	16.39%	-	-
Horiz. %	56.39%	53.17%	40.67%	64.67%	67.72%	116.39%	100.00%	-
DY	1.38	1.73	1.63	3.25	3.48	3.36	3.25	-13.29%
YoY %	-20.23%	6.13%	-49.85%	-6.61%	3.57%	3.38%	-	-
Horiz. %	42.46%	53.23%	50.15%	100.00%	107.08%	103.38%	100.00%	-
P/NAPS	0.58	0.44	0.50	0.56	0.57	0.57	0.65	-1.87%
YoY %	31.82%	-12.00%	-10.71%	-1.75%	0.00%	-12.31%	-	-
Horiz. %	89.23%	67.69%	76.92%	86.15%	87.69%	87.69%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Price Multiplier on Announcement Date
Date	29/12/16	22/12/15	23/12/14	24/12/13	27/12/12	29/12/11	28/12/10	-
Price	2.18	2.45	1.68	1.82	1.57	1.51	1.57	-
P/RPS	0.78	0.89	0.70	0.72	0.70	0.67	0.65	3.08%
YoY %	-12.36%	27.14%	-2.78%	2.86%	4.48%	3.08%	-	-
Horiz. %	120.00%	136.92%	107.69%	110.77%	107.69%	103.08%	100.00%	-
P/EPS	9.10	14.80	12.47	9.25	8.15	4.84	5.66	8.22%
YoY %	-38.51%	18.68%	34.81%	13.50%	68.39%	-14.49%	-	-
Horiz. %	160.78%	261.48%	220.32%	163.43%	143.99%	85.51%	100.00%	-
EY	10.98	6.76	8.02	10.81	12.26	20.68	17.66	-7.60%
YoY %	62.43%	-15.71%	-25.81%	-11.83%	-40.72%	17.10%	-	-
Horiz. %	62.17%	38.28%	45.41%	61.21%	69.42%	117.10%	100.00%	-
DY	1.49	1.22	1.79	3.02	3.50	3.31	3.18	-11.85%
YoY %	22.13%	-31.84%	-40.73%	-13.71%	5.74%	4.09%	-	-
Horiz. %	46.86%	38.36%	56.29%	94.97%	110.06%	104.09%	100.00%	-
P/NAPS	0.54	0.63	0.46	0.60	0.57	0.58	0.67	-3.52%
YoY %	-14.29%	36.96%	-23.33%	5.26%	-1.72%	-13.43%	-	-
Horiz. %	80.60%	94.03%	68.66%	89.55%	85.07%	86.57%	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