[ANNJOO] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 38.02%
YoY- 223.1%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,585,065 989,916 499,170 1,870,050 1,397,914 1,074,184 489,525 118.71%
PBT 192,574 133,263 98,662 202,128 142,533 102,836 7,396 776.74%
Tax -42,718 -30,644 -24,662 -35,353 -21,698 -4,920 -1,875 702.13%
NP 149,856 102,619 74,000 166,775 120,835 97,916 5,521 801.36%
-
NP to SH 149,856 102,619 74,000 166,775 120,835 97,916 5,521 801.36%
-
Tax Rate 22.18% 23.00% 25.00% 17.49% 15.22% 4.78% 25.35% -
Total Cost 1,435,209 887,297 425,170 1,703,275 1,277,079 976,268 484,004 106.26%
-
Net Worth 1,145,749 1,125,693 1,142,315 1,066,118 1,046,168 1,021,209 933,550 14.61%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 42,902 36,434 6,262 75,078 30,033 30,035 - -
Div Payout % 28.63% 35.50% 8.46% 45.02% 24.86% 30.67% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,145,749 1,125,693 1,142,315 1,066,118 1,046,168 1,021,209 933,550 14.61%
NOSH 504,735 502,541 501,015 500,525 500,559 500,593 501,909 0.37%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.45% 10.37% 14.82% 8.92% 8.64% 9.12% 1.13% -
ROE 13.08% 9.12% 6.48% 15.64% 11.55% 9.59% 0.59% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 314.04 196.98 99.63 373.62 279.27 214.58 97.53 117.89%
EPS 29.69 20.42 14.77 33.32 24.14 19.56 1.10 797.99%
DPS 8.50 7.25 1.25 15.00 6.00 6.00 0.00 -
NAPS 2.27 2.24 2.28 2.13 2.09 2.04 1.86 14.18%
Adjusted Per Share Value based on latest NOSH - 500,435
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 219.16 136.87 69.02 258.57 193.29 148.53 67.69 118.69%
EPS 20.72 14.19 10.23 23.06 16.71 13.54 0.76 804.01%
DPS 5.93 5.04 0.87 10.38 4.15 4.15 0.00 -
NAPS 1.5842 1.5565 1.5795 1.4741 1.4465 1.412 1.2908 14.61%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.55 3.15 2.33 2.17 2.07 1.14 0.88 -
P/RPS 1.13 1.60 2.34 0.58 0.74 0.53 0.90 16.36%
P/EPS 11.96 15.43 15.78 6.51 8.57 5.83 80.00 -71.79%
EY 8.36 6.48 6.34 15.35 11.66 17.16 1.25 254.56%
DY 2.39 2.30 0.54 6.91 2.90 5.26 0.00 -
P/NAPS 1.56 1.41 1.02 1.02 0.99 0.56 0.47 122.34%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 22/08/17 23/05/17 21/02/17 17/11/16 15/08/16 25/05/16 -
Price 3.88 3.19 3.38 2.53 2.08 1.64 0.995 -
P/RPS 1.24 1.62 3.39 0.68 0.74 0.76 1.02 13.89%
P/EPS 13.07 15.62 22.88 7.59 8.62 8.38 90.45 -72.43%
EY 7.65 6.40 4.37 13.17 11.61 11.93 1.11 261.72%
DY 2.19 2.27 0.37 5.93 2.88 3.66 0.00 -
P/NAPS 1.71 1.42 1.48 1.19 1.00 0.80 0.53 118.19%

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