[ANNJOO] QoQ Cumulative 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- 9.22%
YoY- 1292.11%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,111,864 557,148 1,831,871 1,403,312 1,069,378 473,947 1,303,005 -10.06%
PBT 92,696 53,638 139,848 137,410 123,893 46,385 36,344 86.99%
Tax -17,172 -10,973 -19,323 -14,320 -10,548 -4,573 -5,531 113.26%
NP 75,524 42,665 120,525 123,090 113,345 41,812 30,813 82.08%
-
NP to SH 75,004 42,301 119,903 122,728 112,371 41,483 31,617 78.15%
-
Tax Rate 18.53% 20.46% 13.82% 10.42% 8.51% 9.86% 15.22% -
Total Cost 1,036,340 514,483 1,711,346 1,280,222 956,033 432,135 1,272,192 -12.80%
-
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 20,078 - 61,961 30,129 30,139 - 30,159 -23.81%
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 6.76% 3.84% 11.32% 12.34% 11.19% 4.37% 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 221.50 110.90 364.83 279.45 212.88 94.37 259.22 -9.97%
EPS 14.94 8.42 23.88 24.44 22.37 8.26 6.29 78.30%
DPS 4.00 0.00 12.34 6.00 6.00 0.00 6.00 -23.74%
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 153.74 77.04 253.29 194.03 147.86 65.53 180.16 -10.05%
EPS 10.37 5.85 16.58 16.97 15.54 5.74 4.37 78.19%
DPS 2.78 0.00 8.57 4.17 4.17 0.00 4.17 -23.74%
NAPS 1.5339 1.5212 1.4649 1.3748 1.3891 1.3124 1.251 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 1.26 2.61 0.79 1.00 1.13 2.90 1.08 10.85%
P/EPS 18.74 34.44 12.14 11.42 10.73 33.17 44.52 -43.92%
EY 5.34 2.90 8.23 8.76 9.32 3.01 2.25 78.20%
DY 1.43 0.00 4.26 2.15 2.50 0.00 2.14 -23.62%
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 1.13 2.61 0.78 1.02 1.21 3.02 1.08 3.07%
P/EPS 16.73 34.44 11.98 11.70 11.49 34.50 44.52 -48.01%
EY 5.98 2.90 8.35 8.55 8.70 2.90 2.25 92.21%
DY 1.60 0.00 4.31 2.10 2.33 0.00 2.14 -17.66%
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