[ANNJOO] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock

[ANNJOO] ANN JOO RESOURCES BHD

Announcement Date

27-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- -146.64%

YoY- -193.87%

Quarter Report

3Q 2019 AJR Announcement.pdf

Latest QR

Upcoming QR

ANNJOO's Result

ANNJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Cumulative Result
Revenue	2,239,936	1,656,454	1,351,776	1,617,729	1,646,383	1,585,065	1,397,914	8.17%
YoY %	35.22%	22.54%	-16.44%	-1.74%	3.87%	13.39%	-	-
Horiz. %	160.23%	118.49%	96.70%	115.72%	117.77%	113.39%	100.00%	-
PBT	-110,268	245,329	-84,151	-145,988	149,267	192,574	142,533	-
YoY %	-144.95%	391.53%	42.36%	-197.80%	-22.49%	35.11%	-	-
Horiz. %	-77.36%	172.12%	-59.04%	-102.42%	104.72%	135.11%	100.00%	-
Tax	43,570	-18,936	-22,044	36,606	-32,738	-42,718	-21,698	-
YoY %	330.09%	14.10%	-160.22%	211.82%	23.36%	-96.88%	-	-
Horiz. %	-200.80%	87.27%	101.59%	-168.71%	150.88%	196.88%	100.00%	-
NP	-66,698	226,393	-106,195	-109,382	116,529	149,856	120,835	-
YoY %	-129.46%	313.19%	2.91%	-193.87%	-22.24%	24.02%	-	-
Horiz. %	-55.20%	187.36%	-87.88%	-90.52%	96.44%	124.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-66,467	226,393	-106,195	-109,382	116,529	149,856	120,835	-
YoY %	-129.36%	313.19%	2.91%	-193.87%	-22.24%	24.02%	-	-
Horiz. %	-55.01%	187.36%	-87.88%	-90.52%	96.44%	124.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	7.72%	-	-	21.93%	22.18%	15.22%	-
YoY %	-	0.00%	-	-	-1.13%	45.73%	-	-
Horiz. %	-	50.72%	-	-	144.09%	145.73%	100.00%	-
Total Cost	2,306,634	1,430,061	1,457,971	1,727,111	1,529,854	1,435,209	1,277,079	10.35%
YoY %	61.30%	-1.91%	-15.58%	12.89%	6.59%	12.38%	-	-
Horiz. %	180.62%	111.98%	114.16%	135.24%	119.79%	112.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,257,878	1,306,552	1,106,165	1,185,186	1,288,641	1,145,749	1,046,168	3.11%
YoY %	-3.73%	18.12%	-6.67%	-8.03%	12.47%	9.52%	-	-
Horiz. %	120.24%	124.89%	105.73%	113.29%	123.18%	109.52%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	13,976	46,081	13,489	13,468	45,639	42,902	30,033	-11.96%
YoY %	-69.67%	241.62%	0.16%	-70.49%	6.38%	42.85%	-	-
Horiz. %	46.54%	153.43%	44.91%	44.84%	151.96%	142.85%	100.00%	-
Div Payout %	0.00%	20.35%	0.00%	0.00%	39.17%	28.63%	24.86%	-
YoY %	0.00%	0.00%	0.00%	0.00%	36.81%	15.16%	-	-
Horiz. %	0.00%	81.86%	0.00%	0.00%	157.56%	115.16%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	1,257,878	1,306,552	1,106,165	1,185,186	1,288,641	1,145,749	1,046,168	3.11%
YoY %	-3.73%	18.12%	-6.67%	-8.03%	12.47%	9.52%	-	-
Horiz. %	120.24%	124.89%	105.73%	113.29%	123.18%	109.52%	100.00%	-
NOSH	578,583	560,164	559,911	559,911	559,911	504,735	500,559	2.44%
YoY %	3.29%	0.05%	0.00%	0.00%	10.93%	0.83%	-	-
Horiz. %	115.59%	111.91%	111.86%	111.86%	111.86%	100.83%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	-2.98%	13.67%	-7.86%	-6.76%	7.08%	9.45%	8.64%	-
YoY %	-121.80%	273.92%	-16.27%	-195.48%	-25.08%	9.37%	-	-
Horiz. %	-34.49%	158.22%	-90.97%	-78.24%	81.94%	109.37%	100.00%	-
ROE	-5.28%	17.33%	-9.60%	-9.23%	9.04%	13.08%	11.55%	-
YoY %	-130.47%	280.52%	-4.01%	-202.10%	-30.89%	13.25%	-	-
Horiz. %	-45.71%	150.04%	-83.12%	-79.91%	78.27%	113.25%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	400.66	305.54	250.52	300.29	306.63	314.04	279.27	6.19%
YoY %	31.13%	21.96%	-16.57%	-2.07%	-2.36%	12.45%	-	-
Horiz. %	143.47%	109.41%	89.71%	107.53%	109.80%	112.45%	100.00%	-
EPS	-11.97	41.86	-19.68	-20.30	22.01	29.69	24.14	-
YoY %	-128.60%	312.70%	3.05%	-192.23%	-25.87%	22.99%	-	-
Horiz. %	-49.59%	173.41%	-81.52%	-84.09%	91.18%	122.99%	100.00%	-
DPS	2.50	8.50	2.50	2.50	8.50	8.50	6.00	-13.57%
YoY %	-70.59%	240.00%	0.00%	-70.59%	0.00%	41.67%	-	-
Horiz. %	41.67%	141.67%	41.67%	41.67%	141.67%	141.67%	100.00%	-
NAPS	2.25	2.41	2.05	2.20	2.40	2.27	2.09	1.23%
YoY %	-6.64%	17.56%	-6.82%	-8.33%	5.73%	8.61%	-	-
Horiz. %	107.66%	115.31%	98.09%	105.26%	114.83%	108.61%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 559,911
RPS	311.56	230.40	188.02	225.02	229.00	220.47	194.44	8.17%
YoY %	35.23%	22.54%	-16.44%	-1.74%	3.87%	13.39%	-	-
Horiz. %	160.23%	118.49%	96.70%	115.73%	117.77%	113.39%	100.00%	-
EPS	-9.25	31.49	-14.77	-15.21	16.21	20.84	16.81	-
YoY %	-129.37%	313.20%	2.89%	-193.83%	-22.22%	23.97%	-	-
Horiz. %	-55.03%	187.33%	-87.86%	-90.48%	96.43%	123.97%	100.00%	-
DPS	1.94	6.41	1.88	1.87	6.35	5.97	4.18	-12.00%
YoY %	-69.73%	240.96%	0.53%	-70.55%	6.37%	42.82%	-	-
Horiz. %	46.41%	153.35%	44.98%	44.74%	151.91%	142.82%	100.00%	-
NAPS	1.7496	1.8173	1.5386	1.6485	1.7924	1.5937	1.4552	3.11%
YoY %	-3.73%	18.11%	-6.67%	-8.03%	12.47%	9.52%	-	-
Horiz. %	120.23%	124.88%	105.73%	113.28%	123.17%	109.52%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	0.905	2.42	0.66	1.21	1.77	3.55	2.07	-
P/RPS	0.23	0.79	0.26	0.40	0.58	1.13	0.74	-17.68%
YoY %	-70.89%	203.85%	-35.00%	-31.03%	-48.67%	52.70%	-	-
Horiz. %	31.08%	106.76%	35.14%	54.05%	78.38%	152.70%	100.00%	-
P/EPS	-7.61	5.80	-3.35	-5.96	8.16	11.96	8.57	-
YoY %	-231.21%	273.13%	43.79%	-173.04%	-31.77%	39.56%	-	-
Horiz. %	-88.80%	67.68%	-39.09%	-69.54%	95.22%	139.56%	100.00%	-
EY	-13.14	17.26	-29.82	-16.78	12.26	8.36	11.66	-
YoY %	-176.13%	157.88%	-77.71%	-236.87%	46.65%	-28.30%	-	-
Horiz. %	-112.69%	148.03%	-255.75%	-143.91%	105.15%	71.70%	100.00%	-
DY	2.76	3.51	3.79	2.07	4.80	2.39	2.90	-0.82%
YoY %	-21.37%	-7.39%	83.09%	-56.88%	100.84%	-17.59%	-	-
Horiz. %	95.17%	121.03%	130.69%	71.38%	165.52%	82.41%	100.00%	-
P/NAPS	0.40	1.00	0.32	0.55	0.74	1.56	0.99	-14.01%
YoY %	-60.00%	212.50%	-41.82%	-25.68%	-52.56%	57.58%	-	-
Horiz. %	40.40%	101.01%	32.32%	55.56%	74.75%	157.58%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	29/11/22	29/11/21	27/11/20	27/11/19	30/11/18	24/11/17	17/11/16	-
Price	1.05	1.84	0.885	1.01	1.31	3.88	2.08	-
P/RPS	0.26	0.60	0.35	0.34	0.43	1.24	0.74	-15.99%
YoY %	-56.67%	71.43%	2.94%	-20.93%	-65.32%	67.57%	-	-
Horiz. %	35.14%	81.08%	47.30%	45.95%	58.11%	167.57%	100.00%	-
P/EPS	-8.83	4.41	-4.50	-4.97	6.04	13.07	8.62	-
YoY %	-300.23%	198.00%	9.46%	-182.28%	-53.79%	51.62%	-	-
Horiz. %	-102.44%	51.16%	-52.20%	-57.66%	70.07%	151.62%	100.00%	-
EY	-11.32	22.70	-22.24	-20.10	16.57	7.65	11.61	-
YoY %	-149.87%	202.07%	-10.65%	-221.30%	116.60%	-34.11%	-	-
Horiz. %	-97.50%	195.52%	-191.56%	-173.13%	142.72%	65.89%	100.00%	-
DY	2.38	4.62	2.82	2.48	6.49	2.19	2.88	-3.12%
YoY %	-48.48%	63.83%	13.71%	-61.79%	196.35%	-23.96%	-	-
Horiz. %	82.64%	160.42%	97.92%	86.11%	225.35%	76.04%	100.00%	-
P/NAPS	0.47	0.76	0.43	0.46	0.55	1.71	1.00	-11.81%
YoY %	-38.16%	76.74%	-6.52%	-16.36%	-67.84%	71.00%	-	-
Horiz. %	47.00%	76.00%	43.00%	46.00%	55.00%	171.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos