[ANNJOO] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 38.67%
YoY- 4.8%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 589,064 2,195,212 1,585,065 989,916 499,170 1,870,050 1,397,914 -43.82%
PBT 82,721 252,853 192,574 133,263 98,662 202,128 142,533 -30.44%
Tax -21,276 -47,477 -42,718 -30,644 -24,662 -35,353 -21,698 -1.30%
NP 61,445 205,376 149,856 102,619 74,000 166,775 120,835 -36.31%
-
NP to SH 61,445 205,376 149,856 102,619 74,000 166,775 120,835 -36.31%
-
Tax Rate 25.72% 18.78% 22.18% 23.00% 25.00% 17.49% 15.22% -
Total Cost 527,619 1,989,836 1,435,209 887,297 425,170 1,703,275 1,277,079 -44.55%
-
Net Worth 1,287,947 1,220,882 1,145,749 1,125,693 1,142,315 1,066,118 1,046,168 14.88%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 6,465 110,289 42,902 36,434 6,262 75,078 30,033 -64.11%
Div Payout % 10.52% 53.70% 28.63% 35.50% 8.46% 45.02% 24.86% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,287,947 1,220,882 1,145,749 1,125,693 1,142,315 1,066,118 1,046,168 14.88%
NOSH 543,444 538,304 504,735 502,541 501,015 500,525 500,559 5.63%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.43% 9.36% 9.45% 10.37% 14.82% 8.92% 8.64% -
ROE 4.77% 16.82% 13.08% 9.12% 6.48% 15.64% 11.55% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 113.88 427.94 314.04 196.98 99.63 373.62 279.27 -45.04%
EPS 11.88 40.52 29.69 20.42 14.77 33.32 24.14 -37.69%
DPS 1.25 21.50 8.50 7.25 1.25 15.00 6.00 -64.89%
NAPS 2.49 2.38 2.27 2.24 2.28 2.13 2.09 12.39%
Adjusted Per Share Value based on latest NOSH - 503,855
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 81.94 305.34 220.47 137.69 69.43 260.11 194.44 -43.82%
EPS 8.55 28.57 20.84 14.27 10.29 23.20 16.81 -36.30%
DPS 0.90 15.34 5.97 5.07 0.87 10.44 4.18 -64.11%
NAPS 1.7915 1.6982 1.5937 1.5658 1.5889 1.4829 1.4552 14.88%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.00 3.86 3.55 3.15 2.33 2.17 2.07 -
P/RPS 2.63 0.90 1.13 1.60 2.34 0.58 0.74 133.06%
P/EPS 25.25 9.64 11.96 15.43 15.78 6.51 8.57 105.65%
EY 3.96 10.37 8.36 6.48 6.34 15.35 11.66 -51.35%
DY 0.42 5.57 2.39 2.30 0.54 6.91 2.90 -72.45%
P/NAPS 1.20 1.62 1.56 1.41 1.02 1.02 0.99 13.69%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 23/02/18 24/11/17 22/08/17 23/05/17 21/02/17 17/11/16 -
Price 2.52 3.70 3.88 3.19 3.38 2.53 2.08 -
P/RPS 2.21 0.86 1.24 1.62 3.39 0.68 0.74 107.52%
P/EPS 21.21 9.24 13.07 15.62 22.88 7.59 8.62 82.35%
EY 4.71 10.82 7.65 6.40 4.37 13.17 11.61 -45.22%
DY 0.50 5.81 2.19 2.27 0.37 5.93 2.88 -68.91%
P/NAPS 1.01 1.55 1.71 1.42 1.48 1.19 1.00 0.66%

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