[ANNJOO] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 27.72%
YoY- 128.53%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 706,504 671,309 656,935 477,319 366,984 446,620 333,297 65.09%
PBT 227,650 125,861 63,459 53,899 50,152 44,876 27,630 308.45%
Tax -46,492 -22,954 6,148 -7,219 -7,707 -5,890 7,651 -
NP 181,158 102,907 69,607 46,680 42,445 38,986 35,281 197.92%
-
NP to SH 180,508 104,948 72,797 50,151 39,266 30,239 27,839 248.11%
-
Tax Rate 20.42% 18.24% -9.69% 13.39% 15.37% 13.13% -27.69% -
Total Cost 525,346 568,402 587,328 430,639 324,539 407,634 298,016 45.97%
-
Net Worth 1,093,210 952,190 829,470 672,265 673,499 347,974 634,475 43.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 61,589 - 41,734 - 26,939 - 20,249 110.06%
Div Payout % 34.12% - 57.33% - 68.61% - 72.74% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,093,210 952,190 829,470 672,265 673,499 347,974 634,475 43.77%
NOSH 513,244 517,495 521,679 336,132 336,749 347,974 337,486 32.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 25.64% 15.33% 10.60% 9.78% 11.57% 8.73% 10.59% -
ROE 16.51% 11.02% 8.78% 7.46% 5.83% 8.69% 4.39% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 137.65 129.72 125.93 142.00 108.98 128.35 98.76 24.80%
EPS 35.17 20.28 14.20 9.93 7.77 5.98 7.68 176.02%
DPS 12.00 0.00 8.00 0.00 8.00 0.00 6.00 58.80%
NAPS 2.13 1.84 1.59 2.00 2.00 1.00 1.88 8.68%
Adjusted Per Share Value based on latest NOSH - 336,132
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 97.69 92.82 90.83 66.00 50.74 61.75 46.08 65.10%
EPS 24.96 14.51 10.07 6.93 5.43 4.18 3.85 248.08%
DPS 8.52 0.00 5.77 0.00 3.72 0.00 2.80 110.12%
NAPS 1.5116 1.3166 1.1469 0.9295 0.9312 0.4811 0.8773 43.77%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.82 3.00 2.67 3.88 3.76 2.15 1.48 -
P/RPS 2.78 2.31 2.12 2.73 3.45 1.68 1.50 50.93%
P/EPS 10.86 14.79 19.13 26.01 32.25 24.74 17.94 -28.46%
EY 9.21 6.76 5.23 3.85 3.10 4.04 5.57 39.87%
DY 3.14 0.00 3.00 0.00 2.13 0.00 4.05 -15.61%
P/NAPS 1.79 1.63 1.68 1.94 1.88 2.15 0.79 72.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 07/08/08 07/05/08 18/02/08 07/11/07 15/08/07 30/05/07 14/02/07 -
Price 3.68 3.78 3.26 4.14 3.48 3.74 2.55 -
P/RPS 2.67 2.91 2.59 2.92 3.19 2.91 2.58 2.31%
P/EPS 10.46 18.64 23.36 27.75 29.84 43.04 30.91 -51.47%
EY 9.56 5.37 4.28 3.60 3.35 2.32 3.23 106.28%
DY 3.26 0.00 2.45 0.00 2.30 0.00 2.35 24.40%
P/NAPS 1.73 2.05 2.05 2.07 1.74 3.74 1.36 17.41%

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