[ANNUM] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 4.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 209,964 194,688 195,148 198,701 195,682 147,748 19,992 380.26%
PBT 14,936 17,372 25,342 26,880 26,282 24,028 3,223 178.22%
Tax 4,836 9,412 -4,378 -6,000 -6,244 -5,564 -423 -
NP 19,772 26,784 20,964 20,880 20,038 18,464 2,800 268.50%
-
NP to SH 19,772 26,784 20,964 20,880 20,038 18,464 2,800 268.50%
-
Tax Rate -32.38% -54.18% 17.28% 22.32% 23.76% 23.16% 13.12% -
Total Cost 190,192 167,904 174,184 177,821 175,644 129,284 17,192 397.21%
-
Net Worth 146,370 143,400 132,440 129,392 125,733 113,534 16,745 324.89%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 4,356 5,776 - - - -
Div Payout % - - 20.78% 27.67% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 146,370 143,400 132,440 129,392 125,733 113,534 16,745 324.89%
NOSH 59,987 60,000 58,088 57,764 56,636 53,302 8,500 268.36%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.42% 13.76% 10.74% 10.51% 10.24% 12.50% 14.01% -
ROE 13.51% 18.68% 15.83% 16.14% 15.94% 16.26% 16.72% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 350.01 324.48 335.95 343.98 345.51 277.19 235.19 30.38%
EPS 32.96 44.64 36.09 36.15 35.38 34.64 32.94 0.04%
DPS 0.00 0.00 7.50 10.00 0.00 0.00 0.00 -
NAPS 2.44 2.39 2.28 2.24 2.22 2.13 1.97 15.34%
Adjusted Per Share Value based on latest NOSH - 60,010
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 92.35 85.63 85.83 87.39 86.06 64.98 8.79 380.38%
EPS 8.70 11.78 9.22 9.18 8.81 8.12 1.23 268.91%
DPS 0.00 0.00 1.92 2.54 0.00 0.00 0.00 -
NAPS 0.6438 0.6307 0.5825 0.5691 0.553 0.4993 0.0736 325.09%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 3.52 3.78 4.08 3.80 3.70 2.95 0.00 -
P/RPS 1.01 1.16 1.21 1.10 1.07 1.06 0.00 -
P/EPS 10.68 8.47 11.31 10.51 10.46 8.52 0.00 -
EY 9.36 11.81 8.85 9.51 9.56 11.74 0.00 -
DY 0.00 0.00 1.84 2.63 0.00 0.00 0.00 -
P/NAPS 1.44 1.58 1.79 1.70 1.67 1.38 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 16/05/05 28/02/05 23/11/04 17/08/04 28/05/04 15/03/04 -
Price 2.88 3.68 3.88 3.96 3.84 3.68 0.00 -
P/RPS 0.82 1.13 1.15 1.15 1.11 1.33 0.00 -
P/EPS 8.74 8.24 10.75 10.96 10.85 10.62 0.00 -
EY 11.44 12.13 9.30 9.13 9.21 9.41 0.00 -
DY 0.00 0.00 1.93 2.53 0.00 0.00 0.00 -
P/NAPS 1.18 1.54 1.70 1.77 1.73 1.73 0.00 -

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
Post a Comment