[ANNJOO] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -13.39%
YoY- 37.66%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 405,960 380,556 364,351 348,992 365,508 386,332 374,372 5.54%
PBT 54,169 54,295 34,916 33,275 34,245 33,089 25,956 63.23%
Tax -20,074 -20,781 -13,786 -12,006 -9,688 -8,221 -7,637 90.34%
NP 34,095 33,514 21,130 21,269 24,557 24,868 18,319 51.24%
-
NP to SH 34,095 33,514 21,130 21,269 24,557 24,868 18,319 51.24%
-
Tax Rate 37.06% 38.27% 39.48% 36.08% 28.29% 24.85% 29.42% -
Total Cost 371,865 347,042 343,221 327,723 340,951 361,464 356,053 2.93%
-
Net Worth 354,488 350,541 345,975 357,199 352,297 347,968 337,603 3.30%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 46,086 30,331 8,807 8,807 17,600 8,793 8,793 201.42%
Div Payout % 135.17% 90.50% 41.68% 41.41% 71.67% 35.36% 48.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 354,488 350,541 345,975 357,199 352,297 347,968 337,603 3.30%
NOSH 262,583 252,188 252,536 253,333 251,641 252,151 251,943 2.79%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.40% 8.81% 5.80% 6.09% 6.72% 6.44% 4.89% -
ROE 9.62% 9.56% 6.11% 5.95% 6.97% 7.15% 5.43% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 154.60 150.90 144.28 137.76 145.25 153.21 148.59 2.67%
EPS 12.98 13.29 8.37 8.40 9.76 9.86 7.27 47.12%
DPS 17.55 12.00 3.50 3.50 7.00 3.49 3.49 193.22%
NAPS 1.35 1.39 1.37 1.41 1.40 1.38 1.34 0.49%
Adjusted Per Share Value based on latest NOSH - 253,333
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 56.47 52.93 50.68 48.54 50.84 53.74 52.07 5.55%
EPS 4.74 4.66 2.94 2.96 3.42 3.46 2.55 51.12%
DPS 6.41 4.22 1.23 1.23 2.45 1.22 1.22 201.92%
NAPS 0.4931 0.4876 0.4812 0.4968 0.49 0.484 0.4696 3.30%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.36 1.01 0.89 0.95 0.97 1.07 0.99 -
P/RPS 0.88 0.67 0.62 0.69 0.67 0.70 0.67 19.91%
P/EPS 10.47 7.60 10.64 11.32 9.94 10.85 13.62 -16.07%
EY 9.55 13.16 9.40 8.84 10.06 9.22 7.34 19.16%
DY 12.91 11.88 3.93 3.68 7.22 3.26 3.53 137.18%
P/NAPS 1.01 0.73 0.65 0.67 0.69 0.78 0.74 23.02%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 14/08/03 29/05/03 28/02/03 28/11/02 29/08/02 28/05/02 -
Price 1.32 1.29 1.05 0.95 0.94 1.09 1.07 -
P/RPS 0.85 0.85 0.73 0.69 0.65 0.71 0.72 11.68%
P/EPS 10.17 9.71 12.55 11.32 9.63 11.05 14.72 -21.83%
EY 9.84 10.30 7.97 8.84 10.38 9.05 6.80 27.90%
DY 13.30 9.30 3.33 3.68 7.45 3.20 3.26 155.10%
P/NAPS 0.98 0.93 0.77 0.67 0.67 0.79 0.80 14.47%

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