[ANNJOO] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 520.43%
YoY- 163.82%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,870,050 1,760,928 2,291,974 2,155,373 2,080,237 2,237,320 1,831,871 0.34%
PBT 202,128 -140,544 24,970 4,480 -37,131 64,735 139,848 6.32%
Tax -35,353 5,069 -1,582 7,788 18,264 -2,622 -19,323 10.58%
NP 166,775 -135,475 23,388 12,268 -18,867 62,113 120,525 5.55%
-
NP to SH 166,775 -135,475 23,388 12,268 -19,224 61,134 119,903 5.64%
-
Tax Rate 17.49% - 6.34% -173.84% - 4.05% 13.82% -
Total Cost 1,703,275 1,896,403 2,268,586 2,143,105 2,099,104 2,175,207 1,711,346 -0.07%
-
Net Worth 1,066,118 926,196 1,061,592 1,068,085 1,037,004 1,074,583 1,059,467 0.10%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 75,078 - 10,015 - - 37,660 61,961 3.24%
Div Payout % 45.02% - 42.82% - - 61.60% 51.68% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,066,118 926,196 1,061,592 1,068,085 1,037,004 1,074,583 1,059,467 0.10%
NOSH 500,525 500,646 500,751 508,612 500,968 502,141 502,117 -0.05%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.92% -7.69% 1.02% 0.57% -0.91% 2.78% 6.58% -
ROE 15.64% -14.63% 2.20% 1.15% -1.85% 5.69% 11.32% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 373.62 351.73 457.71 423.78 415.24 445.56 364.83 0.39%
EPS 33.32 -27.06 4.67 2.45 -3.89 12.18 23.88 5.70%
DPS 15.00 0.00 2.00 0.00 0.00 7.50 12.34 3.30%
NAPS 2.13 1.85 2.12 2.10 2.07 2.14 2.11 0.15%
Adjusted Per Share Value based on latest NOSH - 501,999
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 258.57 243.48 316.91 298.02 287.63 309.35 253.29 0.34%
EPS 23.06 -18.73 3.23 1.70 -2.66 8.45 16.58 5.64%
DPS 10.38 0.00 1.38 0.00 0.00 5.21 8.57 3.24%
NAPS 1.4741 1.2806 1.4678 1.4768 1.4339 1.4858 1.4649 0.10%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.17 0.67 1.07 1.05 1.32 1.72 2.90 -
P/RPS 0.58 0.19 0.23 0.25 0.32 0.39 0.79 -5.01%
P/EPS 6.51 -2.48 22.91 43.53 -34.40 14.13 12.14 -9.85%
EY 15.35 -40.39 4.37 2.30 -2.91 7.08 8.23 10.93%
DY 6.91 0.00 1.87 0.00 0.00 4.36 4.26 8.38%
P/NAPS 1.02 0.36 0.50 0.50 0.64 0.80 1.37 -4.79%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 25/02/16 26/02/15 26/02/14 26/02/13 28/02/12 24/02/11 -
Price 2.53 0.645 1.12 1.11 1.24 2.06 2.86 -
P/RPS 0.68 0.18 0.24 0.26 0.30 0.46 0.78 -2.25%
P/EPS 7.59 -2.38 23.98 46.02 -32.31 16.92 11.98 -7.31%
EY 13.17 -41.95 4.17 2.17 -3.09 5.91 8.35 7.88%
DY 5.93 0.00 1.79 0.00 0.00 3.64 4.31 5.45%
P/NAPS 1.19 0.35 0.53 0.53 0.60 0.96 1.36 -2.19%

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