[ANNUM] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 43.98%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 202,289 206,883 195,148 169,018 117,833 56,929 19,992 368.47%
PBT 19,669 23,678 25,342 23,391 16,372 9,238 3,231 233.76%
Tax 1,162 -634 -4,378 -4,923 -3,545 -1,814 -423 -
NP 20,831 23,044 20,964 18,468 12,827 7,424 2,808 280.83%
-
NP to SH 20,831 23,044 20,964 18,468 12,827 7,424 2,808 280.83%
-
Tax Rate -5.91% 2.68% 17.28% 21.05% 21.65% 19.64% 13.09% -
Total Cost 181,458 183,839 174,184 150,550 105,006 49,505 17,184 382.01%
-
Net Worth 146,308 143,400 136,799 134,423 133,126 113,534 67,708 67.22%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 9,000 9,000 9,000 4,500 - - - -
Div Payout % 43.21% 39.06% 42.93% 24.37% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 146,308 143,400 136,799 134,423 133,126 113,534 67,708 67.22%
NOSH 59,962 60,000 59,999 60,010 59,966 53,302 34,369 44.97%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.30% 11.14% 10.74% 10.93% 10.89% 13.04% 14.05% -
ROE 14.24% 16.07% 15.32% 13.74% 9.64% 6.54% 4.15% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 337.36 344.81 325.25 281.65 196.50 106.80 58.17 223.14%
EPS 34.74 38.41 34.94 30.77 21.39 13.93 8.17 162.69%
DPS 15.00 15.00 15.00 7.50 0.00 0.00 0.00 -
NAPS 2.44 2.39 2.28 2.24 2.22 2.13 1.97 15.34%
Adjusted Per Share Value based on latest NOSH - 60,010
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 88.97 90.99 85.83 74.34 51.82 25.04 8.79 368.57%
EPS 9.16 10.14 9.22 8.12 5.64 3.27 1.24 279.76%
DPS 3.96 3.96 3.96 1.98 0.00 0.00 0.00 -
NAPS 0.6435 0.6307 0.6017 0.5912 0.5855 0.4993 0.2978 67.21%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 3.52 3.78 4.08 3.80 3.70 2.95 0.00 -
P/RPS 1.04 1.10 1.25 1.35 1.88 2.76 0.00 -
P/EPS 10.13 9.84 11.68 12.35 17.30 21.18 0.00 -
EY 9.87 10.16 8.56 8.10 5.78 4.72 0.00 -
DY 4.26 3.97 3.68 1.97 0.00 0.00 0.00 -
P/NAPS 1.44 1.58 1.79 1.70 1.67 1.38 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 16/05/05 28/02/05 23/11/04 - - - -
Price 2.88 3.68 3.88 3.96 0.00 0.00 0.00 -
P/RPS 0.85 1.07 1.19 1.41 0.00 0.00 0.00 -
P/EPS 8.29 9.58 11.10 12.87 0.00 0.00 0.00 -
EY 12.06 10.44 9.01 7.77 0.00 0.00 0.00 -
DY 5.21 4.08 3.87 1.89 0.00 0.00 0.00 -
P/NAPS 1.18 1.54 1.70 1.77 0.00 0.00 0.00 -

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