[ANNJOO] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2.21%
YoY- -145.8%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,727,957 1,556,825 1,303,005 1,252,000 1,488,666 1,770,871 2,222,053 -15.47%
PBT 198,687 123,853 36,344 -319,915 -286,876 -61,899 105,086 53.08%
Tax -16,365 -11,305 -5,532 126,239 98,996 53,419 29,265 -
NP 182,322 112,548 30,812 -193,676 -187,880 -8,480 134,351 22.64%
-
NP to SH 180,632 111,964 31,615 -186,750 -182,704 -4,415 139,399 18.91%
-
Tax Rate 8.24% 9.13% 15.22% - - - -27.85% -
Total Cost 1,545,635 1,444,277 1,272,193 1,445,676 1,676,546 1,779,351 2,087,702 -18.20%
-
Net Worth 1,004,776 949,187 903,964 895,158 852,297 844,694 884,849 8.86%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 60,296 30,153 30,153 15,086 - 61,589 61,589 -1.40%
Div Payout % 33.38% 26.93% 95.38% 0.00% - 0.00% 44.18% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,004,776 949,187 903,964 895,158 852,297 844,694 884,849 8.86%
NOSH 502,388 502,215 502,202 502,898 504,318 502,794 502,755 -0.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.55% 7.23% 2.36% -15.47% -12.62% -0.48% 6.05% -
ROE 17.98% 11.80% 3.50% -20.86% -21.44% -0.52% 15.75% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 343.95 309.99 259.46 248.96 295.18 352.21 441.97 -15.43%
EPS 35.95 22.29 6.30 -37.13 -36.23 -0.88 27.73 18.95%
DPS 12.00 6.00 6.00 3.00 0.00 12.25 12.25 -1.36%
NAPS 2.00 1.89 1.80 1.78 1.69 1.68 1.76 8.92%
Adjusted Per Share Value based on latest NOSH - 502,898
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 238.92 215.26 180.16 173.11 205.84 244.86 307.24 -15.47%
EPS 24.98 15.48 4.37 -25.82 -25.26 -0.61 19.27 18.94%
DPS 8.34 4.17 4.17 2.09 0.00 8.52 8.52 -1.41%
NAPS 1.3893 1.3124 1.2499 1.2377 1.1785 1.1679 1.2235 8.86%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.40 2.74 2.80 2.44 1.91 1.02 1.18 -
P/RPS 0.70 0.88 1.08 0.98 0.65 0.29 0.27 89.05%
P/EPS 6.68 12.29 44.48 -6.57 -5.27 -116.16 4.26 35.08%
EY 14.98 8.14 2.25 -15.22 -18.97 -0.86 23.50 -25.99%
DY 5.00 2.19 2.14 1.23 0.00 12.01 10.38 -38.63%
P/NAPS 1.20 1.45 1.56 1.37 1.13 0.61 0.67 47.63%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 03/08/10 28/04/10 25/02/10 16/11/09 25/08/09 26/05/09 23/02/09 -
Price 2.57 2.85 2.80 2.75 2.30 1.97 1.18 -
P/RPS 0.75 0.92 1.08 1.10 0.78 0.56 0.27 97.97%
P/EPS 7.15 12.78 44.48 -7.41 -6.35 -224.35 4.26 41.36%
EY 13.99 7.82 2.25 -13.50 -15.75 -0.45 23.50 -29.29%
DY 4.67 2.11 2.14 1.09 0.00 6.22 10.38 -41.37%
P/NAPS 1.29 1.51 1.56 1.54 1.36 1.17 0.67 54.95%

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