[ANNJOO] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 172.63%
YoY- 76.62%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,482,378 589,598 531,186 458,014 393,272 375,596 331,738 28.32%
PBT 142,740 56,250 120,996 83,532 41,490 23,278 31,804 28.41%
Tax -18,536 -16,928 -40,674 -27,076 -9,526 -10,152 -11,542 8.21%
NP 124,204 39,322 80,322 56,456 31,964 13,126 20,262 35.26%
-
NP to SH 109,378 35,246 80,322 56,456 31,964 13,126 20,262 32.42%
-
Tax Rate 12.99% 30.09% 33.62% 32.41% 22.96% 43.61% 36.29% -
Total Cost 1,358,174 550,276 450,864 401,558 361,308 362,470 311,476 27.80%
-
Net Worth 478,259 453,394 434,746 350,329 347,873 243,384 283,729 9.08%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 28,695 18,891 31,810 30,244 - - - -
Div Payout % 26.24% 53.60% 39.60% 53.57% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 478,259 453,394 434,746 350,329 347,873 243,384 283,729 9.08%
NOSH 239,129 269,877 265,089 252,035 252,082 167,851 154,200 7.58%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.38% 6.67% 15.12% 12.33% 8.13% 3.49% 6.11% -
ROE 22.87% 7.77% 18.48% 16.12% 9.19% 5.39% 7.14% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 619.91 218.47 200.38 181.73 156.01 223.77 215.13 19.28%
EPS 40.28 13.06 30.30 22.40 12.68 7.82 13.14 20.51%
DPS 12.00 7.00 12.00 12.00 0.00 0.00 0.00 -
NAPS 2.00 1.68 1.64 1.39 1.38 1.45 1.84 1.39%
Adjusted Per Share Value based on latest NOSH - 252,188
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 206.19 82.01 73.89 63.71 54.70 52.24 46.14 28.32%
EPS 15.21 4.90 11.17 7.85 4.45 1.83 2.82 32.41%
DPS 3.99 2.63 4.42 4.21 0.00 0.00 0.00 -
NAPS 0.6652 0.6306 0.6047 0.4873 0.4839 0.3385 0.3947 9.08%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.11 1.59 1.59 1.01 1.07 0.90 2.02 -
P/RPS 0.18 0.73 0.79 0.56 0.69 0.40 0.94 -24.07%
P/EPS 2.43 12.17 5.25 4.51 8.44 11.51 15.37 -26.45%
EY 41.21 8.21 19.06 22.18 11.85 8.69 6.50 36.02%
DY 10.81 4.40 7.55 11.88 0.00 0.00 0.00 -
P/NAPS 0.56 0.95 0.97 0.73 0.78 0.62 1.10 -10.63%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 25/08/05 24/08/04 14/08/03 29/08/02 24/08/01 30/08/00 -
Price 1.28 1.50 1.65 1.29 1.09 0.94 2.00 -
P/RPS 0.21 0.69 0.82 0.71 0.70 0.42 0.93 -21.95%
P/EPS 2.80 11.49 5.45 5.76 8.60 12.02 15.22 -24.57%
EY 35.73 8.71 18.36 17.36 11.63 8.32 6.57 32.59%
DY 9.38 4.67 7.27 9.30 0.00 0.00 0.00 -
P/NAPS 0.64 0.89 1.01 0.93 0.79 0.65 1.09 -8.48%

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