[ANNJOO] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 168.97%
YoY- -77.32%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,080,237 2,237,320 1,831,871 1,303,005 2,222,054 1,947,857 1,438,394 6.33%
PBT -37,131 64,735 139,848 36,344 105,086 212,385 132,320 -
Tax 18,264 -2,622 -19,323 -5,531 29,264 -36,104 -5,550 -
NP -18,867 62,113 120,525 30,813 134,350 176,281 126,770 -
-
NP to SH -19,224 61,134 119,903 31,617 139,398 171,420 111,916 -
-
Tax Rate - 4.05% 13.82% 15.22% -27.85% 17.00% 4.19% -
Total Cost 2,099,104 2,175,207 1,711,346 1,272,192 2,087,704 1,771,576 1,311,624 8.14%
-
Net Worth 1,037,004 1,074,583 1,059,467 904,778 897,013 567,319 563,747 10.68%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 37,660 61,961 30,159 61,160 57,088 47,978 -
Div Payout % - 61.60% 51.68% 95.39% 43.87% 33.30% 42.87% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,037,004 1,074,583 1,059,467 904,778 897,013 567,319 563,747 10.68%
NOSH 500,968 502,141 502,117 502,655 509,666 356,804 299,865 8.92%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.91% 2.78% 6.58% 2.36% 6.05% 9.05% 8.81% -
ROE -1.85% 5.69% 11.32% 3.49% 15.54% 30.22% 19.85% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 415.24 445.56 364.83 259.22 435.98 545.92 479.68 -2.37%
EPS -3.89 12.18 23.88 6.29 27.35 33.79 34.20 -
DPS 0.00 7.50 12.34 6.00 12.00 16.00 16.00 -
NAPS 2.07 2.14 2.11 1.80 1.76 1.59 1.88 1.61%
Adjusted Per Share Value based on latest NOSH - 502,202
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 289.35 311.20 254.80 181.24 309.08 270.94 200.07 6.33%
EPS -2.67 8.50 16.68 4.40 19.39 23.84 15.57 -
DPS 0.00 5.24 8.62 4.19 8.51 7.94 6.67 -
NAPS 1.4424 1.4947 1.4737 1.2585 1.2477 0.7891 0.7841 10.68%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.32 1.72 2.90 2.80 1.18 2.67 1.48 -
P/RPS 0.32 0.39 0.79 1.08 0.27 0.49 0.31 0.53%
P/EPS -34.40 14.13 12.14 44.52 4.31 5.56 3.97 -
EY -2.91 7.08 8.23 2.25 23.18 17.99 25.22 -
DY 0.00 4.36 4.26 2.14 10.17 5.99 10.81 -
P/NAPS 0.64 0.80 1.37 1.56 0.67 1.68 0.79 -3.44%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 24/02/11 25/02/10 23/02/09 18/02/08 14/02/07 -
Price 1.24 2.06 2.86 2.80 1.18 3.26 2.55 -
P/RPS 0.30 0.46 0.78 1.08 0.27 0.60 0.53 -9.04%
P/EPS -32.31 16.92 11.98 44.52 4.31 6.79 6.83 -
EY -3.09 5.91 8.35 2.25 23.18 14.74 14.64 -
DY 0.00 3.64 4.31 2.14 10.17 4.91 6.27 -
P/NAPS 0.60 0.96 1.36 1.56 0.67 2.05 1.36 -12.73%

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