[ANNUM] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
15-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 265,992 245,809 195,148 19,992 136.77%
PBT 23,730 13,389 25,342 3,231 94.26%
Tax -2,135 2,862 -4,378 -423 71.45%
NP 21,595 16,251 20,964 2,808 97.26%
-
NP to SH 21,595 16,251 20,964 2,808 97.26%
-
Tax Rate 9.00% -21.38% 17.28% 13.09% -
Total Cost 244,397 229,558 174,184 17,184 142.08%
-
Net Worth 162,519 120,034 136,799 67,708 33.85%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 7,494 4,499 9,000 - -
Div Payout % 34.71% 27.69% 42.93% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 162,519 120,034 136,799 67,708 33.85%
NOSH 74,893 60,017 59,999 34,369 29.61%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.12% 6.61% 10.74% 14.05% -
ROE 13.29% 13.54% 15.32% 4.15% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 355.16 409.57 325.25 58.17 82.67%
EPS 28.83 27.08 34.94 8.17 52.18%
DPS 10.01 7.50 15.00 0.00 -
NAPS 2.17 2.00 2.28 1.97 3.27%
Adjusted Per Share Value based on latest NOSH - 34,369
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 116.92 108.05 85.78 8.79 136.75%
EPS 9.49 7.14 9.21 1.23 97.47%
DPS 3.29 1.98 3.96 0.00 -
NAPS 0.7144 0.5276 0.6013 0.2976 33.86%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 - -
Price 1.68 1.65 4.08 0.00 -
P/RPS 0.47 0.40 1.25 0.00 -
P/EPS 5.83 6.09 11.68 0.00 -
EY 17.16 16.41 8.56 0.00 -
DY 5.96 4.55 3.68 0.00 -
P/NAPS 0.77 0.83 1.79 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 14/02/07 27/02/06 28/02/05 - -
Price 1.66 1.55 3.88 0.00 -
P/RPS 0.47 0.38 1.19 0.00 -
P/EPS 5.76 5.72 11.10 0.00 -
EY 17.37 17.47 9.01 0.00 -
DY 6.03 4.84 3.87 0.00 -
P/NAPS 0.76 0.78 1.70 0.00 -

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
Post a Comment