[ANNJOO] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -64.72%
YoY- 1.97%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,237,320 1,737,068 1,111,864 557,148 1,831,871 1,403,312 1,069,378 63.36%
PBT 64,735 59,494 92,696 53,638 139,848 137,410 123,893 -35.05%
Tax -2,622 -8,407 -17,172 -10,973 -19,323 -14,320 -10,548 -60.36%
NP 62,113 51,087 75,524 42,665 120,525 123,090 113,345 -32.96%
-
NP to SH 61,134 50,448 75,004 42,301 119,903 122,728 112,371 -33.28%
-
Tax Rate 4.05% 14.13% 18.53% 20.46% 13.82% 10.42% 8.51% -
Total Cost 2,175,207 1,685,981 1,036,340 514,483 1,711,346 1,280,222 956,033 72.73%
-
Net Worth 1,074,583 1,064,425 1,109,360 1,100,201 1,059,467 994,277 1,004,657 4.57%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 37,660 20,083 20,078 - 61,961 30,129 30,139 15.96%
Div Payout % 61.60% 39.81% 26.77% - 51.68% 24.55% 26.82% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,074,583 1,064,425 1,109,360 1,100,201 1,059,467 994,277 1,004,657 4.57%
NOSH 502,141 502,087 501,973 502,375 502,117 502,160 502,328 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.78% 2.94% 6.79% 7.66% 6.58% 8.77% 10.60% -
ROE 5.69% 4.74% 6.76% 3.84% 11.32% 12.34% 11.19% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 445.56 345.97 221.50 110.90 364.83 279.45 212.88 63.40%
EPS 12.18 10.05 14.94 8.42 23.88 24.44 22.37 -33.24%
DPS 7.50 4.00 4.00 0.00 12.34 6.00 6.00 15.99%
NAPS 2.14 2.12 2.21 2.19 2.11 1.98 2.00 4.60%
Adjusted Per Share Value based on latest NOSH - 502,375
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 311.20 241.62 154.65 77.50 254.80 195.19 148.74 63.36%
EPS 8.50 7.02 10.43 5.88 16.68 17.07 15.63 -33.30%
DPS 5.24 2.79 2.79 0.00 8.62 4.19 4.19 16.02%
NAPS 1.4947 1.4806 1.5431 1.5303 1.4737 1.383 1.3974 4.57%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.72 1.98 2.80 2.90 2.90 2.79 2.40 -
P/RPS 0.39 0.57 1.26 2.61 0.79 1.00 1.13 -50.70%
P/EPS 14.13 19.71 18.74 34.44 12.14 11.42 10.73 20.08%
EY 7.08 5.07 5.34 2.90 8.23 8.76 9.32 -16.70%
DY 4.36 2.02 1.43 0.00 4.26 2.15 2.50 44.74%
P/NAPS 0.80 0.93 1.27 1.32 1.37 1.41 1.20 -23.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 26/08/11 26/05/11 24/02/11 26/11/10 03/08/10 -
Price 2.06 1.98 2.50 2.90 2.86 2.86 2.57 -
P/RPS 0.46 0.57 1.13 2.61 0.78 1.02 1.21 -47.42%
P/EPS 16.92 19.71 16.73 34.44 11.98 11.70 11.49 29.34%
EY 5.91 5.07 5.98 2.90 8.35 8.55 8.70 -22.66%
DY 3.64 2.02 1.60 0.00 4.31 2.10 2.33 34.52%
P/NAPS 0.96 0.93 1.13 1.32 1.36 1.44 1.29 -17.83%

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