[ANNUM] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -18.38%
YoY- -50.48%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 265,992 277,104 245,462 199,456 245,809 223,436 209,964 17.02%
PBT 23,730 26,174 17,954 10,956 13,389 13,090 14,936 36.04%
Tax -2,135 -666 978 2,308 2,862 3,877 4,836 -
NP 21,595 25,508 18,932 13,264 16,251 16,968 19,772 6.03%
-
NP to SH 21,595 25,508 18,932 13,264 16,251 16,968 19,772 6.03%
-
Tax Rate 9.00% 2.54% -5.45% -21.07% -21.38% -29.62% -32.38% -
Total Cost 244,397 251,596 226,530 186,192 229,558 206,468 190,192 18.14%
-
Net Worth 162,768 164,237 154,516 151,708 148,209 146,400 146,370 7.31%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 7,500 - 7,500 - 4,500 - - -
Div Payout % 34.73% - 39.62% - 27.69% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 162,768 164,237 154,516 151,708 148,209 146,400 146,370 7.31%
NOSH 75,008 74,994 75,007 59,963 60,003 60,000 59,987 16.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.12% 9.21% 7.71% 6.65% 6.61% 7.59% 9.42% -
ROE 13.27% 15.53% 12.25% 8.74% 10.96% 11.59% 13.51% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 354.61 369.50 327.25 332.63 409.66 372.39 350.01 0.87%
EPS 28.79 34.01 25.24 22.12 21.67 28.28 32.96 -8.60%
DPS 10.00 0.00 10.00 0.00 7.50 0.00 0.00 -
NAPS 2.17 2.19 2.06 2.53 2.47 2.44 2.44 -7.50%
Adjusted Per Share Value based on latest NOSH - 59,963
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 116.99 121.87 107.96 87.72 108.11 98.27 92.35 17.02%
EPS 9.50 11.22 8.33 5.83 7.15 7.46 8.70 6.02%
DPS 3.30 0.00 3.30 0.00 1.98 0.00 0.00 -
NAPS 0.7159 0.7223 0.6796 0.6672 0.6518 0.6439 0.6438 7.31%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.68 1.35 1.05 1.43 1.65 2.89 3.52 -
P/RPS 0.47 0.37 0.32 0.43 0.40 0.78 1.01 -39.86%
P/EPS 5.84 3.97 4.16 6.46 6.09 10.22 10.68 -33.05%
EY 17.14 25.20 24.04 15.47 16.41 9.79 9.36 49.51%
DY 5.95 0.00 9.52 0.00 4.55 0.00 0.00 -
P/NAPS 0.77 0.62 0.51 0.57 0.67 1.18 1.44 -34.04%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 17/11/06 07/09/06 30/05/06 27/02/06 25/11/05 26/08/05 -
Price 1.66 1.80 1.28 1.40 1.55 1.50 2.88 -
P/RPS 0.47 0.49 0.39 0.42 0.38 0.40 0.82 -30.92%
P/EPS 5.77 5.29 5.07 6.33 5.72 5.30 8.74 -24.12%
EY 17.34 18.90 19.72 15.80 17.47 18.85 11.44 31.85%
DY 6.02 0.00 7.81 0.00 4.84 0.00 0.00 -
P/NAPS 0.76 0.82 0.62 0.55 0.63 0.61 1.18 -25.36%

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