[ANNJOO] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 14.93%
YoY- 27.09%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,138,756 1,288,852 2,755,626 1,627,208 1,482,378 589,598 531,186 26.11%
PBT 247,786 -76,902 707,022 190,056 142,740 56,250 120,996 12.68%
Tax -21,096 570 -138,892 -27,194 -18,536 -16,928 -40,674 -10.35%
NP 226,690 -76,332 568,130 162,862 124,204 39,322 80,322 18.86%
-
NP to SH 224,742 -73,294 570,912 139,010 109,378 35,246 80,322 18.69%
-
Tax Rate 8.51% - 19.64% 14.31% 12.99% 30.09% 33.62% -
Total Cost 1,912,066 1,365,184 2,187,496 1,464,346 1,358,174 550,276 450,864 27.21%
-
Net Worth 1,004,657 849,566 1,097,709 674,151 478,259 453,394 434,746 14.97%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 60,279 - 123,685 53,932 28,695 18,891 31,810 11.23%
Div Payout % 26.82% - 21.66% 38.80% 26.24% 53.60% 39.60% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,004,657 849,566 1,097,709 674,151 478,259 453,394 434,746 14.97%
NOSH 502,328 502,702 515,356 337,075 239,129 269,877 265,089 11.23%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.60% -5.92% 20.62% 10.01% 8.38% 6.67% 15.12% -
ROE 22.37% -8.63% 52.01% 20.62% 22.87% 7.77% 18.48% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 425.77 256.38 534.70 482.74 619.91 218.47 200.38 13.37%
EPS 44.74 -14.58 110.78 27.48 40.28 13.06 30.30 6.70%
DPS 12.00 0.00 24.00 16.00 12.00 7.00 12.00 0.00%
NAPS 2.00 1.69 2.13 2.00 2.00 1.68 1.64 3.36%
Adjusted Per Share Value based on latest NOSH - 336,749
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 297.49 179.27 383.29 226.34 206.19 82.01 73.89 26.11%
EPS 31.26 -10.19 79.41 19.34 15.21 4.90 11.17 18.70%
DPS 8.38 0.00 17.20 7.50 3.99 2.63 4.42 11.24%
NAPS 1.3974 1.1817 1.5269 0.9377 0.6652 0.6306 0.6047 14.97%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.40 1.91 3.82 3.76 1.11 1.59 1.59 -
P/RPS 0.56 0.74 0.71 0.78 0.18 0.73 0.79 -5.57%
P/EPS 5.36 -13.10 3.45 9.12 2.43 12.17 5.25 0.34%
EY 18.64 -7.63 29.00 10.97 41.21 8.21 19.06 -0.37%
DY 5.00 0.00 6.28 4.26 10.81 4.40 7.55 -6.63%
P/NAPS 1.20 1.13 1.79 1.88 0.56 0.95 0.97 3.60%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 03/08/10 25/08/09 07/08/08 15/08/07 28/08/06 25/08/05 24/08/04 -
Price 2.57 2.30 3.68 3.48 1.28 1.50 1.65 -
P/RPS 0.60 0.90 0.69 0.72 0.21 0.69 0.82 -5.07%
P/EPS 5.74 -15.78 3.32 8.44 2.80 11.49 5.45 0.86%
EY 17.41 -6.34 30.10 11.85 35.73 8.71 18.36 -0.88%
DY 4.67 0.00 6.52 4.60 9.38 4.67 7.27 -7.10%
P/NAPS 1.29 1.36 1.73 1.74 0.64 0.89 1.01 4.16%

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