[ANNJOO] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
18-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 30.48%
YoY- 84.21%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,653,599 2,512,067 2,172,547 1,947,858 1,624,220 1,522,271 1,634,528 38.01%
PBT 498,866 470,869 293,371 212,386 176,557 158,264 141,179 131.46%
Tax -93,783 -70,517 -31,732 -14,668 -13,165 -12,165 -12,821 275.45%
NP 405,083 400,352 261,639 197,718 163,392 146,099 128,358 114.70%
-
NP to SH 407,761 408,404 267,162 192,453 147,495 119,289 98,377 157.36%
-
Tax Rate 18.80% 14.98% 10.82% 6.91% 7.46% 7.69% 9.08% -
Total Cost 2,248,516 2,111,715 1,910,908 1,750,140 1,460,828 1,376,172 1,506,170 30.52%
-
Net Worth 1,067,026 1,093,210 952,190 829,470 672,265 673,499 347,974 110.63%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 103,323 103,323 68,674 68,674 47,189 60,693 45,815 71.71%
Div Payout % 25.34% 25.30% 25.71% 35.68% 31.99% 50.88% 46.57% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,067,026 1,093,210 952,190 829,470 672,265 673,499 347,974 110.63%
NOSH 505,699 513,244 517,495 521,679 336,132 336,749 347,974 28.21%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.27% 15.94% 12.04% 10.15% 10.06% 9.60% 7.85% -
ROE 38.21% 37.36% 28.06% 23.20% 21.94% 17.71% 28.27% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 524.74 489.45 419.82 373.38 483.21 452.05 469.73 7.64%
EPS 80.63 79.57 51.63 36.89 43.88 35.42 28.27 100.73%
DPS 20.43 20.13 13.27 13.16 14.04 18.02 13.17 33.89%
NAPS 2.11 2.13 1.84 1.59 2.00 2.00 1.00 64.28%
Adjusted Per Share Value based on latest NOSH - 521,679
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 369.10 349.42 302.19 270.94 225.92 211.74 227.35 38.01%
EPS 56.72 56.81 37.16 26.77 20.52 16.59 13.68 157.41%
DPS 14.37 14.37 9.55 9.55 6.56 8.44 6.37 71.75%
NAPS 1.4842 1.5206 1.3244 1.1537 0.9351 0.9368 0.484 110.64%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.50 3.82 3.00 2.67 3.88 3.76 2.15 -
P/RPS 0.48 0.78 0.71 0.72 0.80 0.83 0.46 2.86%
P/EPS 3.10 4.80 5.81 7.24 8.84 10.61 7.60 -44.90%
EY 32.25 20.83 17.21 13.82 11.31 9.42 13.15 81.56%
DY 8.17 5.27 4.42 4.93 3.62 4.79 6.12 21.17%
P/NAPS 1.18 1.79 1.63 1.68 1.94 1.88 2.15 -32.89%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 07/08/08 07/05/08 18/02/08 07/11/07 15/08/07 30/05/07 -
Price 1.27 3.68 3.78 3.26 4.14 3.48 3.74 -
P/RPS 0.24 0.75 0.90 0.87 0.86 0.77 0.80 -55.08%
P/EPS 1.58 4.62 7.32 8.84 9.43 9.82 13.23 -75.65%
EY 63.49 21.62 13.66 11.32 10.60 10.18 7.56 311.56%
DY 16.09 5.47 3.51 4.04 3.39 5.18 3.52 174.66%
P/NAPS 0.60 1.73 2.05 2.05 2.07 1.74 3.74 -70.37%

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