[ANNJOO] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -31.44%
YoY- -49.6%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,653,599 1,624,220 1,249,671 559,043 510,192 405,960 365,508 39.11%
PBT 498,866 176,557 106,423 46,299 85,996 54,169 34,245 56.21%
Tax -93,783 -13,165 -15,636 -17,063 -30,678 -20,074 -9,688 45.93%
NP 405,083 163,392 90,787 29,236 55,318 34,095 24,557 59.48%
-
NP to SH 407,761 147,495 75,567 27,879 55,318 34,095 24,557 59.65%
-
Tax Rate 18.80% 7.46% 14.69% 36.85% 35.67% 37.06% 28.29% -
Total Cost 2,248,516 1,460,828 1,158,884 529,807 454,874 371,865 340,951 36.90%
-
Net Worth 1,067,026 672,265 634,716 456,702 450,678 354,488 352,297 20.26%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 103,323 47,189 35,142 25,278 15,916 46,086 17,600 34.27%
Div Payout % 25.34% 31.99% 46.50% 90.67% 28.77% 135.17% 71.67% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,067,026 672,265 634,716 456,702 450,678 354,488 352,297 20.26%
NOSH 505,699 336,132 337,615 270,238 265,104 262,583 251,641 12.32%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 15.27% 10.06% 7.26% 5.23% 10.84% 8.40% 6.72% -
ROE 38.21% 21.94% 11.91% 6.10% 12.27% 9.62% 6.97% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 524.74 483.21 370.15 206.87 192.45 154.60 145.25 23.84%
EPS 80.63 43.88 22.38 10.32 20.87 12.98 9.76 42.13%
DPS 20.43 14.04 10.41 9.50 6.00 17.55 7.00 19.52%
NAPS 2.11 2.00 1.88 1.69 1.70 1.35 1.40 7.06%
Adjusted Per Share Value based on latest NOSH - 270,238
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 369.10 225.92 173.82 77.76 70.96 56.47 50.84 39.11%
EPS 56.72 20.52 10.51 3.88 7.69 4.74 3.42 59.62%
DPS 14.37 6.56 4.89 3.52 2.21 6.41 2.45 34.25%
NAPS 1.4842 0.9351 0.8829 0.6352 0.6269 0.4931 0.49 20.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.50 3.88 1.26 1.40 1.73 1.36 0.97 -
P/RPS 0.48 0.80 0.34 0.68 0.90 0.88 0.67 -5.40%
P/EPS 3.10 8.84 5.63 13.57 8.29 10.47 9.94 -17.63%
EY 32.25 11.31 17.76 7.37 12.06 9.55 10.06 21.40%
DY 8.17 3.62 8.26 6.79 3.47 12.91 7.22 2.07%
P/NAPS 1.18 1.94 0.67 0.83 1.02 1.01 0.69 9.34%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 07/11/07 29/11/06 30/11/05 25/11/04 20/11/03 28/11/02 -
Price 1.27 4.14 1.49 1.12 1.69 1.32 0.94 -
P/RPS 0.24 0.86 0.40 0.54 0.88 0.85 0.65 -15.28%
P/EPS 1.58 9.43 6.66 10.86 8.10 10.17 9.63 -25.98%
EY 63.49 10.60 15.02 9.21 12.35 9.84 10.38 35.19%
DY 16.09 3.39 6.99 8.48 3.55 13.30 7.45 13.67%
P/NAPS 0.60 2.07 0.79 0.66 0.99 0.98 0.67 -1.82%

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