[ANNJOO] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
03-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 61.33%
YoY- 198.87%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,915,072 1,831,871 1,679,706 1,727,957 1,556,825 1,303,005 1,252,000 32.79%
PBT 147,102 139,849 163,349 198,687 123,853 36,344 -319,915 -
Tax -25,723 -19,323 -16,895 -16,365 -11,305 -5,532 126,239 -
NP 121,379 120,526 146,454 182,322 112,548 30,812 -193,676 -
-
NP to SH 120,722 119,904 145,529 180,632 111,964 31,615 -186,750 -
-
Tax Rate 17.49% 13.82% 10.34% 8.24% 9.13% 15.22% - -
Total Cost 1,793,693 1,711,345 1,533,252 1,545,635 1,444,277 1,272,193 1,445,676 15.48%
-
Net Worth 1,100,201 1,063,596 995,670 1,004,776 949,187 903,964 895,158 14.75%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 62,101 62,101 45,209 60,296 30,153 30,153 15,086 157.07%
Div Payout % 51.44% 51.79% 31.07% 33.38% 26.93% 95.38% 0.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,100,201 1,063,596 995,670 1,004,776 949,187 903,964 895,158 14.75%
NOSH 502,375 504,074 502,864 502,388 502,215 502,202 502,898 -0.06%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.34% 6.58% 8.72% 10.55% 7.23% 2.36% -15.47% -
ROE 10.97% 11.27% 14.62% 17.98% 11.80% 3.50% -20.86% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 381.20 363.41 334.03 343.95 309.99 259.46 248.96 32.88%
EPS 24.03 23.79 28.94 35.95 22.29 6.30 -37.13 -
DPS 12.34 12.34 9.00 12.00 6.00 6.00 3.00 156.94%
NAPS 2.19 2.11 1.98 2.00 1.89 1.80 1.78 14.83%
Adjusted Per Share Value based on latest NOSH - 502,388
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 266.38 254.80 233.64 240.35 216.55 181.24 174.15 32.78%
EPS 16.79 16.68 20.24 25.12 15.57 4.40 -25.98 -
DPS 8.64 8.64 6.29 8.39 4.19 4.19 2.10 156.98%
NAPS 1.5303 1.4794 1.3849 1.3976 1.3203 1.2574 1.2451 14.75%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.90 2.90 2.79 2.40 2.74 2.80 2.44 -
P/RPS 0.76 0.80 0.84 0.70 0.88 1.08 0.98 -15.60%
P/EPS 12.07 12.19 9.64 6.68 12.29 44.48 -6.57 -
EY 8.29 8.20 10.37 14.98 8.14 2.25 -15.22 -
DY 4.26 4.26 3.23 5.00 2.19 2.14 1.23 129.08%
P/NAPS 1.32 1.37 1.41 1.20 1.45 1.56 1.37 -2.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 26/11/10 03/08/10 28/04/10 25/02/10 16/11/09 -
Price 2.90 2.86 2.86 2.57 2.85 2.80 2.75 -
P/RPS 0.76 0.79 0.86 0.75 0.92 1.08 1.10 -21.86%
P/EPS 12.07 12.02 9.88 7.15 12.78 44.48 -7.41 -
EY 8.29 8.32 10.12 13.99 7.82 2.25 -13.50 -
DY 4.26 4.31 3.15 4.67 2.11 2.14 1.09 148.32%
P/NAPS 1.32 1.36 1.44 1.29 1.51 1.56 1.54 -9.77%

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