[ANNJOO] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.77%
YoY- 56.14%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,871,082 1,368,814 2,662,220 1,721,229 1,488,744 576,569 535,933 23.15%
PBT 183,213 13,874 580,542 198,568 142,633 41,994 109,542 8.94%
Tax -19,093 -3,942 -133,242 -27,754 -20,649 -13,969 -37,436 -10.61%
NP 164,120 9,932 447,300 170,813 121,984 28,025 72,106 14.68%
-
NP to SH 163,637 11,754 446,617 159,540 102,178 25,010 72,106 14.62%
-
Tax Rate 10.42% 28.41% 22.95% 13.98% 14.48% 33.26% 34.18% -
Total Cost 1,706,962 1,358,882 2,214,920 1,550,416 1,366,760 548,544 463,826 24.24%
-
Net Worth 994,277 896,713 1,080,360 673,543 563,882 456,129 450,666 14.09%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 40,172 20,150 81,923 35,922 39,991 - 21,207 11.22%
Div Payout % 24.55% 171.43% 18.34% 22.52% 39.14% - 29.41% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 994,277 896,713 1,080,360 673,543 563,882 456,129 450,666 14.09%
NOSH 502,160 503,771 512,019 336,771 299,937 269,899 265,098 11.22%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.77% 0.73% 16.80% 9.92% 8.19% 4.86% 13.45% -
ROE 16.46% 1.31% 41.34% 23.69% 18.12% 5.48% 16.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 372.61 271.71 519.95 511.10 496.35 213.62 202.16 10.72%
EPS 32.59 2.33 87.23 31.56 34.07 9.27 27.20 3.05%
DPS 8.00 4.00 16.00 10.67 13.33 0.00 8.00 0.00%
NAPS 1.98 1.78 2.11 2.00 1.88 1.69 1.70 2.57%
Adjusted Per Share Value based on latest NOSH - 336,132
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 260.26 190.39 370.30 239.41 207.08 80.20 74.55 23.15%
EPS 22.76 1.64 62.12 22.19 14.21 3.48 10.03 14.62%
DPS 5.59 2.80 11.40 5.00 5.56 0.00 2.95 11.23%
NAPS 1.383 1.2473 1.5027 0.9369 0.7843 0.6345 0.6269 14.08%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.79 2.44 2.50 3.88 1.26 1.40 1.73 -
P/RPS 0.75 0.90 0.48 0.76 0.25 0.66 0.86 -2.25%
P/EPS 8.56 104.57 2.87 8.19 3.70 15.11 6.36 5.07%
EY 11.68 0.96 34.89 12.21 27.04 6.62 15.72 -4.82%
DY 2.87 1.64 6.40 2.75 10.58 0.00 4.62 -7.62%
P/NAPS 1.41 1.37 1.18 1.94 0.67 0.83 1.02 5.54%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 16/11/09 27/11/08 07/11/07 29/11/06 30/11/05 25/11/04 -
Price 2.86 2.75 1.27 4.14 1.49 1.12 1.69 -
P/RPS 0.77 1.01 0.24 0.81 0.30 0.52 0.84 -1.43%
P/EPS 8.78 117.86 1.46 8.74 4.37 12.09 6.21 5.93%
EY 11.39 0.85 68.68 11.44 22.86 8.27 16.09 -5.59%
DY 2.80 1.45 12.60 2.58 8.95 0.00 4.73 -8.36%
P/NAPS 1.44 1.54 0.60 2.07 0.79 0.66 0.99 6.44%

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