[ANNJOO] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 19.44%
YoY- 61.4%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,116,558 432,427 401,950 335,164 277,389 289,376 268,165 26.82%
PBT 106,975 31,496 82,157 50,076 29,182 18,921 24,257 28.04%
Tax -15,487 -10,477 -28,077 -16,361 -8,293 -7,140 -9,526 8.43%
NP 91,488 21,019 54,080 33,715 20,889 11,781 14,731 35.55%
-
NP to SH 76,634 18,758 54,080 33,715 20,889 11,781 14,731 31.61%
-
Tax Rate 14.48% 33.26% 34.17% 32.67% 28.42% 37.74% 39.27% -
Total Cost 1,025,070 411,408 347,870 301,449 256,500 277,595 253,434 26.21%
-
Net Worth 563,882 456,129 450,666 344,551 352,769 262,241 289,358 11.75%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 29,993 - 15,905 30,626 - - - -
Div Payout % 39.14% - 29.41% 90.84% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 563,882 456,129 450,666 344,551 352,769 262,241 289,358 11.75%
NOSH 299,937 269,899 265,098 255,223 251,978 198,667 154,737 11.65%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.19% 4.86% 13.45% 10.06% 7.53% 4.07% 5.49% -
ROE 13.59% 4.11% 12.00% 9.79% 5.92% 4.49% 5.09% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 372.26 160.22 151.62 131.32 110.08 145.66 173.30 13.58%
EPS 25.55 6.95 20.40 13.21 8.29 5.93 9.52 17.87%
DPS 10.00 0.00 6.00 12.00 0.00 0.00 0.00 -
NAPS 1.88 1.69 1.70 1.35 1.40 1.32 1.87 0.08%
Adjusted Per Share Value based on latest NOSH - 262,583
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 155.31 60.15 55.91 46.62 38.58 40.25 37.30 26.82%
EPS 10.66 2.61 7.52 4.69 2.91 1.64 2.05 31.60%
DPS 4.17 0.00 2.21 4.26 0.00 0.00 0.00 -
NAPS 0.7843 0.6345 0.6269 0.4793 0.4907 0.3648 0.4025 11.75%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.26 1.40 1.73 1.36 0.97 0.75 1.55 -
P/RPS 0.34 0.87 1.14 1.04 0.88 0.51 0.89 -14.81%
P/EPS 4.93 20.14 8.48 10.30 11.70 12.65 16.28 -18.04%
EY 20.28 4.96 11.79 9.71 8.55 7.91 6.14 22.02%
DY 7.94 0.00 3.47 8.82 0.00 0.00 0.00 -
P/NAPS 0.67 0.83 1.02 1.01 0.69 0.57 0.83 -3.50%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 30/11/05 25/11/04 20/11/03 28/11/02 28/11/01 29/11/00 -
Price 1.49 1.12 1.69 1.32 0.94 0.87 1.40 -
P/RPS 0.40 0.70 1.11 1.01 0.85 0.60 0.81 -11.08%
P/EPS 5.83 16.12 8.28 9.99 11.34 14.67 14.71 -14.28%
EY 17.15 6.21 12.07 10.01 8.82 6.82 6.80 16.66%
DY 6.71 0.00 3.55 9.09 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 0.99 0.98 0.67 0.66 0.75 0.86%

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