[ANNJOO] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 9.53%
YoY- 532.62%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,303,005 2,222,054 1,947,857 1,438,394 565,539 528,566 443,406 19.66%
PBT 36,344 105,086 212,385 132,320 30,943 96,959 53,916 -6.35%
Tax -5,531 29,264 -36,104 -5,550 -10,626 -33,760 -18,960 -18.54%
NP 30,813 134,350 176,281 126,770 20,317 63,199 34,956 -2.07%
-
NP to SH 31,617 139,398 171,420 111,916 17,691 63,199 34,956 -1.65%
-
Tax Rate 15.22% -27.85% 17.00% 4.19% 34.34% 34.82% 35.17% -
Total Cost 1,272,192 2,087,704 1,771,576 1,311,624 545,222 465,367 408,450 20.82%
-
Net Worth 904,778 897,013 567,319 563,747 477,333 487,777 368,227 16.14%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 30,159 61,160 57,088 47,978 36,406 31,811 30,685 -0.28%
Div Payout % 95.39% 43.87% 33.30% 42.87% 205.79% 50.34% 87.78% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 904,778 897,013 567,319 563,747 477,333 487,777 368,227 16.14%
NOSH 502,655 509,666 356,804 299,865 269,679 265,096 255,713 11.91%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.36% 6.05% 9.05% 8.81% 3.59% 11.96% 7.88% -
ROE 3.49% 15.54% 30.22% 19.85% 3.71% 12.96% 9.49% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 259.22 435.98 545.92 479.68 209.71 199.39 173.40 6.92%
EPS 6.29 27.35 33.79 34.20 6.56 23.84 13.67 -12.12%
DPS 6.00 12.00 16.00 16.00 13.50 12.00 12.00 -10.90%
NAPS 1.80 1.76 1.59 1.88 1.77 1.84 1.44 3.78%
Adjusted Per Share Value based on latest NOSH - 337,486
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 180.16 307.24 269.33 198.88 78.20 73.08 61.31 19.66%
EPS 4.37 19.27 23.70 15.47 2.45 8.74 4.83 -1.65%
DPS 4.17 8.46 7.89 6.63 5.03 4.40 4.24 -0.27%
NAPS 1.251 1.2403 0.7844 0.7795 0.66 0.6744 0.5091 16.14%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.80 1.18 2.67 1.48 0.96 2.11 1.41 -
P/RPS 1.08 0.27 0.49 0.31 0.46 1.06 0.81 4.90%
P/EPS 44.52 4.31 5.56 3.97 14.63 8.85 10.31 27.58%
EY 2.25 23.18 17.99 25.22 6.83 11.30 9.70 -21.59%
DY 2.14 10.17 5.99 10.81 14.06 5.69 8.51 -20.53%
P/NAPS 1.56 0.67 1.68 0.79 0.54 1.15 0.98 8.04%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 23/02/09 18/02/08 14/02/07 24/02/06 25/02/05 26/02/04 -
Price 2.80 1.18 3.26 2.55 1.00 2.10 1.50 -
P/RPS 1.08 0.27 0.60 0.53 0.48 1.05 0.87 3.66%
P/EPS 44.52 4.31 6.79 6.83 15.24 8.81 10.97 26.26%
EY 2.25 23.18 14.74 14.64 6.56 11.35 9.11 -20.77%
DY 2.14 10.17 4.91 6.27 13.50 5.71 8.00 -19.71%
P/NAPS 1.56 0.67 2.05 1.36 0.56 1.14 1.04 6.98%

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