[ANNJOO] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[ANNJOO] ANN JOO RESOURCES BHD

Announcement Date

27-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -97.19%

YoY- -97.51%

Quarter Report

ANNJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	2,303,985	1,785,782	1,813,196	2,021,466	2,452,127	1,859,482	2,340,948	-0.26%
YoY %	29.02%	-1.51%	-10.30%	-17.56%	31.87%	-20.57%	-	-
Horiz. %	98.42%	76.28%	77.46%	86.35%	104.75%	79.43%	100.00%	-
PBT	231,623	232,555	-28,926	-1,587	13,030	-10,056	-45,806	-
YoY %	-0.40%	903.97%	-1,722.68%	-112.18%	229.57%	78.05%	-	-
Horiz. %	-505.66%	-507.70%	63.15%	3.46%	-28.45%	21.95%	100.00%	-
Tax	-46,721	-61,077	-3,111	2,041	5,176	8,113	26,891	-
YoY %	23.50%	-1,863.26%	-252.43%	-60.57%	-36.20%	-69.83%	-	-
Horiz. %	-173.74%	-227.13%	-11.57%	7.59%	19.25%	30.17%	100.00%	-
NP	184,902	171,478	-32,037	454	18,206	-1,943	-18,915	-
YoY %	7.83%	635.25%	-7,156.61%	-97.51%	1,037.00%	89.73%	-	-
Horiz. %	-977.54%	-906.57%	169.37%	-2.40%	-96.25%	10.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	184,902	171,478	-32,037	454	18,206	-1,881	-19,832	-
YoY %	7.83%	635.25%	-7,156.61%	-97.51%	1,067.89%	90.52%	-	-
Horiz. %	-932.34%	-864.65%	161.54%	-2.29%	-91.80%	9.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.17%	26.26%	-	-	-39.72%	-	-	-
YoY %	-23.19%	0.00%	-	-	0.00%	-	-	-
Horiz. %	-50.78%	-66.11%	-	-	100.00%	-	-	-
Total Cost	2,119,083	1,614,304	1,845,233	2,021,012	2,433,921	1,861,425	2,359,863	-1.77%
YoY %	31.27%	-12.51%	-8.70%	-16.96%	30.76%	-21.12%	-	-
Horiz. %	89.80%	68.41%	78.19%	85.64%	103.14%	78.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,275,825	1,128,636	1,021,049	1,054,805	1,053,042	1,041,311	1,054,071	3.23%
YoY %	13.04%	10.54%	-3.20%	0.17%	1.13%	-1.21%	-	-
Horiz. %	121.04%	107.07%	96.87%	100.07%	99.90%	98.79%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	111,544	81,533	30,030	5,021	10,014	-	17,583	36.03%
YoY %	36.81%	171.51%	498.09%	-49.86%	0.00%	-	-	-
Horiz. %	634.39%	463.70%	170.79%	28.56%	56.95%	-	100.00%	-
Div Payout %	60.33%	47.55%	0.00%	1,106.14%	55.01%	-	0.00%	-
YoY %	26.88%	0.00%	0.00%	1,910.80%	0.00%	-	-	-
Horiz. %	109.67%	86.44%	0.00%	2,010.80%	100.00%	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,275,825	1,128,636	1,021,049	1,054,805	1,053,042	1,041,311	1,054,071	3.23%
YoY %	13.04%	10.54%	-3.20%	0.17%	1.13%	-1.21%	-	-
Horiz. %	121.04%	107.07%	96.87%	100.07%	99.90%	98.79%	100.00%	-
NOSH	558,874	503,855	500,514	499,907	499,072	498,235	501,938	1.80%
YoY %	10.92%	0.67%	0.12%	0.17%	0.17%	-0.74%	-	-
Horiz. %	111.34%	100.38%	99.72%	99.60%	99.43%	99.26%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	8.03%	9.60%	-1.77%	0.02%	0.74%	-0.10%	-0.81%	-
YoY %	-16.35%	642.37%	-8,950.00%	-97.30%	840.00%	87.65%	-	-
Horiz. %	-991.36%	-1,185.19%	218.52%	-2.47%	-91.36%	12.35%	100.00%	-
ROE	14.49%	15.19%	-3.14%	0.04%	1.73%	-0.18%	-1.88%	-
YoY %	-4.61%	583.76%	-7,950.00%	-97.69%	1,061.11%	90.43%	-	-
Horiz. %	-770.74%	-807.98%	167.02%	-2.13%	-92.02%	9.57%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	431.60	354.42	362.27	404.37	491.34	373.21	466.38	-1.28%
YoY %	21.78%	-2.17%	-10.41%	-17.70%	31.65%	-19.98%	-	-
Horiz. %	92.54%	75.99%	77.68%	86.70%	105.35%	80.02%	100.00%	-
EPS	34.64	34.03	-6.40	0.09	3.65	-0.38	-3.95	-
YoY %	1.79%	631.72%	-7,211.11%	-97.53%	1,060.53%	90.38%	-	-
Horiz. %	-876.96%	-861.52%	162.03%	-2.28%	-92.41%	9.62%	100.00%	-
DPS	20.90	16.25	6.00	1.00	2.00	0.00	3.50	34.67%
YoY %	28.62%	170.83%	500.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	597.14%	464.29%	171.43%	28.57%	57.14%	0.00%	100.00%	-
NAPS	2.39	2.24	2.04	2.11	2.11	2.09	2.10	2.17%
YoY %	6.70%	9.80%	-3.32%	0.00%	0.96%	-0.48%	-	-
Horiz. %	113.81%	106.67%	97.14%	100.48%	100.48%	99.52%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 499,907
RPS	318.57	246.92	250.71	279.51	339.05	257.11	323.68	-0.26%
YoY %	29.02%	-1.51%	-10.30%	-17.56%	31.87%	-20.57%	-	-
Horiz. %	98.42%	76.29%	77.46%	86.35%	104.75%	79.43%	100.00%	-
EPS	25.57	23.71	-4.43	0.06	2.52	-0.26	-2.74	-
YoY %	7.84%	635.21%	-7,483.33%	-97.62%	1,069.23%	90.51%	-	-
Horiz. %	-933.21%	-865.33%	161.68%	-2.19%	-91.97%	9.49%	100.00%	-
DPS	15.42	11.27	4.15	0.69	1.38	0.00	2.43	36.04%
YoY %	36.82%	171.57%	501.45%	-50.00%	0.00%	0.00%	-	-
Horiz. %	634.57%	463.79%	170.78%	28.40%	56.79%	0.00%	100.00%	-
NAPS	1.7641	1.5606	1.4118	1.4585	1.456	1.4398	1.4575	3.23%
YoY %	13.04%	10.54%	-3.20%	0.17%	1.13%	-1.21%	-	-
Horiz. %	121.04%	107.07%	96.86%	100.07%	99.90%	98.79%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.99	3.15	1.14	0.95	1.15	1.32	1.67	-
P/RPS	0.46	0.89	0.31	0.23	0.23	0.35	0.36	4.16%
YoY %	-48.31%	187.10%	34.78%	0.00%	-34.29%	-2.78%	-	-
Horiz. %	127.78%	247.22%	86.11%	63.89%	63.89%	97.22%	100.00%	-
P/EPS	5.75	9.26	-17.81	1,046.06	31.52	-349.64	-42.27	-
YoY %	-37.90%	151.99%	-101.70%	3,218.72%	109.01%	-727.16%	-	-
Horiz. %	-13.60%	-21.91%	42.13%	-2,474.71%	-74.57%	827.16%	100.00%	-
EY	17.41	10.80	-5.61	0.10	3.17	-0.29	-2.37	-
YoY %	61.20%	292.51%	-5,710.00%	-96.85%	1,193.10%	87.76%	-	-
Horiz. %	-734.60%	-455.70%	236.71%	-4.22%	-133.76%	12.24%	100.00%	-
DY	10.50	5.16	5.26	1.05	1.74	0.00	2.10	30.75%
YoY %	103.49%	-1.90%	400.95%	-39.66%	0.00%	0.00%	-	-
Horiz. %	500.00%	245.71%	250.48%	50.00%	82.86%	0.00%	100.00%	-
P/NAPS	0.83	1.41	0.56	0.45	0.55	0.63	0.80	0.61%
YoY %	-41.13%	151.79%	24.44%	-18.18%	-12.70%	-21.25%	-	-
Horiz. %	103.75%	176.25%	70.00%	56.25%	68.75%	78.75%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	27/08/18	22/08/17	15/08/16	27/08/15	28/08/14	28/08/13	29/08/12	-
Price	1.97	3.19	1.64	0.74	1.33	1.18	1.52	-
P/RPS	0.46	0.90	0.45	0.18	0.27	0.32	0.33	5.68%
YoY %	-48.89%	100.00%	150.00%	-33.33%	-15.62%	-3.03%	-	-
Horiz. %	139.39%	272.73%	136.36%	54.55%	81.82%	96.97%	100.00%	-
P/EPS	5.69	9.37	-25.62	814.83	36.46	-312.56	-38.47	-
YoY %	-39.27%	136.57%	-103.14%	2,134.86%	111.66%	-712.48%	-	-
Horiz. %	-14.79%	-24.36%	66.60%	-2,118.09%	-94.78%	812.48%	100.00%	-
EY	17.58	10.67	-3.90	0.12	2.74	-0.32	-2.60	-
YoY %	64.76%	373.59%	-3,350.00%	-95.62%	956.25%	87.69%	-	-
Horiz. %	-676.15%	-410.38%	150.00%	-4.62%	-105.38%	12.31%	100.00%	-
DY	10.61	5.09	3.66	1.35	1.50	0.00	2.30	29.00%
YoY %	108.45%	39.07%	171.11%	-10.00%	0.00%	0.00%	-	-
Horiz. %	461.30%	221.30%	159.13%	58.70%	65.22%	0.00%	100.00%	-
P/NAPS	0.82	1.42	0.80	0.35	0.63	0.56	0.72	2.19%
YoY %	-42.25%	77.50%	128.57%	-44.44%	12.50%	-22.22%	-	-
Horiz. %	113.89%	197.22%	111.11%	48.61%	87.50%	77.78%	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