[ANNJOO] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -27.19%
YoY- 1292.11%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,223,728 2,228,592 1,831,871 1,871,082 2,138,756 1,895,788 1,303,005 42.94%
PBT 185,392 214,552 139,848 183,213 247,786 185,540 36,344 197.21%
Tax -34,344 -43,892 -19,323 -19,093 -21,096 -18,292 -5,531 238.96%
NP 151,048 170,660 120,525 164,120 226,690 167,248 30,813 189.41%
-
NP to SH 150,008 169,204 119,903 163,637 224,742 165,932 31,617 183.16%
-
Tax Rate 18.53% 20.46% 13.82% 10.42% 8.51% 9.86% 15.22% -
Total Cost 2,072,680 2,057,932 1,711,346 1,706,962 1,912,066 1,728,540 1,272,192 38.58%
-
Net Worth 1,109,360 1,100,201 1,059,467 994,277 1,004,657 949,187 904,778 14.59%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 40,157 - 61,961 40,172 60,279 - 30,159 21.09%
Div Payout % 26.77% - 51.68% 24.55% 26.82% - 95.39% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,109,360 1,100,201 1,059,467 994,277 1,004,657 949,187 904,778 14.59%
NOSH 501,973 502,375 502,117 502,160 502,328 502,215 502,655 -0.09%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.79% 7.66% 6.58% 8.77% 10.60% 8.82% 2.36% -
ROE 13.52% 15.38% 11.32% 16.46% 22.37% 17.48% 3.49% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 443.00 443.61 364.83 372.61 425.77 377.49 259.22 43.08%
EPS 29.88 33.68 23.88 32.59 44.74 33.04 6.29 183.39%
DPS 8.00 0.00 12.34 8.00 12.00 0.00 6.00 21.20%
NAPS 2.21 2.19 2.11 1.98 2.00 1.89 1.80 14.70%
Adjusted Per Share Value based on latest NOSH - 502,864
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 309.31 309.99 254.80 260.26 297.49 263.69 181.24 42.95%
EPS 20.87 23.54 16.68 22.76 31.26 23.08 4.40 183.10%
DPS 5.59 0.00 8.62 5.59 8.38 0.00 4.19 21.25%
NAPS 1.5431 1.5303 1.4737 1.383 1.3974 1.3203 1.2585 14.60%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.80 2.90 2.90 2.79 2.40 2.74 2.80 -
P/RPS 0.63 0.65 0.79 0.75 0.56 0.73 1.08 -30.25%
P/EPS 9.37 8.61 12.14 8.56 5.36 8.29 44.52 -64.71%
EY 10.67 11.61 8.23 11.68 18.64 12.06 2.25 183.06%
DY 2.86 0.00 4.26 2.87 5.00 0.00 2.14 21.39%
P/NAPS 1.27 1.32 1.37 1.41 1.20 1.45 1.56 -12.84%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 24/02/11 26/11/10 03/08/10 28/04/10 25/02/10 -
Price 2.50 2.90 2.86 2.86 2.57 2.85 2.80 -
P/RPS 0.56 0.65 0.78 0.77 0.60 0.75 1.08 -35.53%
P/EPS 8.37 8.61 11.98 8.78 5.74 8.63 44.52 -67.28%
EY 11.95 11.61 8.35 11.39 17.41 11.59 2.25 205.34%
DY 3.20 0.00 4.31 2.80 4.67 0.00 2.14 30.86%
P/NAPS 1.13 1.32 1.36 1.44 1.29 1.51 1.56 -19.39%

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