[ANNJOO] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.77%
YoY- 56.14%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,755,626 2,685,236 1,947,857 1,721,229 1,627,208 1,786,480 1,438,394 54.31%
PBT 707,022 503,444 212,385 198,568 190,056 179,504 132,320 205.94%
Tax -138,892 -91,816 -36,104 -27,754 -27,194 -23,560 -5,550 757.25%
NP 568,130 411,628 176,281 170,813 162,862 155,944 126,770 172.07%
-
NP to SH 570,912 419,792 171,420 159,540 139,010 120,956 111,916 196.63%
-
Tax Rate 19.64% 18.24% 17.00% 13.98% 14.31% 13.13% 4.19% -
Total Cost 2,187,496 2,273,608 1,771,576 1,550,416 1,464,346 1,630,536 1,311,624 40.67%
-
Net Worth 1,097,709 952,190 567,319 673,543 674,151 337,112 563,747 55.99%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 123,685 - 57,088 35,922 53,932 - 47,978 88.11%
Div Payout % 21.66% - 33.30% 22.52% 38.80% - 42.87% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,097,709 952,190 567,319 673,543 674,151 337,112 563,747 55.99%
NOSH 515,356 517,495 356,804 336,771 337,075 337,112 299,865 43.52%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 20.62% 15.33% 9.05% 9.92% 10.01% 8.73% 8.81% -
ROE 52.01% 44.09% 30.22% 23.69% 20.62% 35.88% 19.85% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 534.70 518.89 545.92 511.10 482.74 529.94 479.68 7.51%
EPS 110.78 81.12 33.79 31.56 27.48 23.92 34.20 119.07%
DPS 24.00 0.00 16.00 10.67 16.00 0.00 16.00 31.06%
NAPS 2.13 1.84 1.59 2.00 2.00 1.00 1.88 8.68%
Adjusted Per Share Value based on latest NOSH - 336,132
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 383.29 373.50 270.94 239.41 226.34 248.49 200.07 54.31%
EPS 79.41 58.39 23.84 22.19 19.34 16.82 15.57 196.58%
DPS 17.20 0.00 7.94 5.00 7.50 0.00 6.67 88.15%
NAPS 1.5269 1.3244 0.7891 0.9369 0.9377 0.4689 0.7841 56.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.82 3.00 2.67 3.88 3.76 2.15 1.48 -
P/RPS 0.71 0.58 0.49 0.76 0.78 0.41 0.31 73.84%
P/EPS 3.45 3.70 5.56 8.19 9.12 5.99 3.97 -8.94%
EY 29.00 27.04 17.99 12.21 10.97 16.69 25.22 9.76%
DY 6.28 0.00 5.99 2.75 4.26 0.00 10.81 -30.39%
P/NAPS 1.79 1.63 1.68 1.94 1.88 2.15 0.79 72.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 07/08/08 07/05/08 18/02/08 07/11/07 15/08/07 30/05/07 14/02/07 -
Price 3.68 3.78 3.26 4.14 3.48 3.74 2.55 -
P/RPS 0.69 0.73 0.60 0.81 0.72 0.71 0.53 19.24%
P/EPS 3.32 4.66 6.79 8.74 8.44 10.42 6.83 -38.20%
EY 30.10 21.46 14.74 11.44 11.85 9.59 14.64 61.76%
DY 6.52 0.00 4.91 2.58 4.60 0.00 6.27 2.64%
P/NAPS 1.73 2.05 2.05 2.07 1.74 3.74 1.36 17.41%

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