[ANNJOO] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 116.04%
YoY- -97.37%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,138,756 1,895,788 1,303,005 1,368,814 1,288,852 880,508 2,222,054 -2.52%
PBT 247,786 185,540 36,344 13,874 -76,902 -164,496 105,086 77.43%
Tax -21,096 -18,292 -5,531 -3,942 570 4,800 29,264 -
NP 226,690 167,248 30,813 9,932 -76,332 -159,696 134,350 41.86%
-
NP to SH 224,742 165,932 31,617 11,754 -73,294 -155,464 139,398 37.61%
-
Tax Rate 8.51% 9.86% 15.22% 28.41% - - -27.85% -
Total Cost 1,912,066 1,728,540 1,272,192 1,358,882 1,365,184 1,040,204 2,087,704 -5.70%
-
Net Worth 1,004,657 949,187 904,778 896,713 849,566 844,694 897,013 7.87%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 60,279 - 30,159 20,150 - - 61,160 -0.96%
Div Payout % 26.82% - 95.39% 171.43% - - 43.87% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,004,657 949,187 904,778 896,713 849,566 844,694 897,013 7.87%
NOSH 502,328 502,215 502,655 503,771 502,702 502,794 509,666 -0.96%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.60% 8.82% 2.36% 0.73% -5.92% -18.14% 6.05% -
ROE 22.37% 17.48% 3.49% 1.31% -8.63% -18.40% 15.54% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 425.77 377.49 259.22 271.71 256.38 175.12 435.98 -1.57%
EPS 44.74 33.04 6.29 2.33 -14.58 -30.92 27.35 38.95%
DPS 12.00 0.00 6.00 4.00 0.00 0.00 12.00 0.00%
NAPS 2.00 1.89 1.80 1.78 1.69 1.68 1.76 8.92%
Adjusted Per Share Value based on latest NOSH - 502,898
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 297.49 263.69 181.24 190.39 179.27 122.47 309.08 -2.52%
EPS 31.26 23.08 4.40 1.64 -10.19 -21.62 19.39 37.61%
DPS 8.38 0.00 4.19 2.80 0.00 0.00 8.51 -1.02%
NAPS 1.3974 1.3203 1.2585 1.2473 1.1817 1.1749 1.2477 7.86%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.40 2.74 2.80 2.44 1.91 1.02 1.18 -
P/RPS 0.56 0.73 1.08 0.90 0.74 0.58 0.27 62.85%
P/EPS 5.36 8.29 44.52 104.57 -13.10 -3.30 4.31 15.69%
EY 18.64 12.06 2.25 0.96 -7.63 -30.31 23.18 -13.55%
DY 5.00 0.00 2.14 1.64 0.00 0.00 10.17 -37.78%
P/NAPS 1.20 1.45 1.56 1.37 1.13 0.61 0.67 47.63%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 03/08/10 28/04/10 25/02/10 16/11/09 25/08/09 26/05/09 23/02/09 -
Price 2.57 2.85 2.80 2.75 2.30 1.97 1.18 -
P/RPS 0.60 0.75 1.08 1.01 0.90 1.12 0.27 70.54%
P/EPS 5.74 8.63 44.52 117.86 -15.78 -6.37 4.31 21.11%
EY 17.41 11.59 2.25 0.85 -6.34 -15.70 23.18 -17.41%
DY 4.67 0.00 2.14 1.45 0.00 0.00 10.17 -40.56%
P/NAPS 1.29 1.51 1.56 1.54 1.36 1.17 0.67 54.95%

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