[ANNJOO] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -13.39%
YoY- 37.66%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 565,539 528,566 443,406 348,992 376,687 356,749 138,437 -1.48%
PBT 30,944 96,959 53,916 33,275 23,984 27,262 19,286 -0.50%
Tax -11,529 -33,762 -18,961 -12,006 -8,534 -12,531 506 -
NP 19,415 63,197 34,955 21,269 15,450 14,731 19,792 0.02%
-
NP to SH 17,693 63,197 34,955 21,269 15,450 585 19,792 0.11%
-
Tax Rate 37.26% 34.82% 35.17% 36.08% 35.58% 45.97% -2.62% -
Total Cost 546,124 465,369 408,451 327,723 361,237 342,018 118,645 -1.60%
-
Net Worth 484,253 447,997 379,914 357,199 329,115 218,372 266,506 -0.63%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 18,948 31,821 30,886 8,807 8,793 5,459 7,614 -0.96%
Div Payout % 107.10% 50.35% 88.36% 41.41% 56.91% 933.21% 38.47% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 484,253 447,997 379,914 357,199 329,115 218,372 266,506 -0.63%
NOSH 273,589 265,087 263,829 253,333 251,232 155,980 152,289 -0.62%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.43% 11.96% 7.88% 6.09% 4.10% 4.13% 14.30% -
ROE 3.65% 14.11% 9.20% 5.95% 4.69% 0.27% 7.43% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 206.71 199.39 168.07 137.76 149.94 228.71 90.90 -0.86%
EPS 6.47 23.84 13.25 8.40 6.15 0.38 13.00 0.74%
DPS 6.93 12.00 11.71 3.50 3.50 3.50 5.00 -0.34%
NAPS 1.77 1.69 1.44 1.41 1.31 1.40 1.75 -0.01%
Adjusted Per Share Value based on latest NOSH - 253,333
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 78.66 73.52 61.68 48.54 52.40 49.62 19.26 -1.48%
EPS 2.46 8.79 4.86 2.96 2.15 0.08 2.75 0.11%
DPS 2.64 4.43 4.30 1.23 1.22 0.76 1.06 -0.96%
NAPS 0.6736 0.6231 0.5284 0.4968 0.4578 0.3037 0.3707 -0.63%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.96 2.11 1.41 0.95 0.90 1.21 0.00 -
P/RPS 0.46 1.06 0.84 0.69 0.60 0.53 0.00 -100.00%
P/EPS 14.84 8.85 10.64 11.32 14.63 322.63 0.00 -100.00%
EY 6.74 11.30 9.40 8.84 6.83 0.31 0.00 -100.00%
DY 7.21 5.69 8.30 3.68 3.89 2.89 0.00 -100.00%
P/NAPS 0.54 1.25 0.98 0.67 0.69 0.86 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 26/02/04 28/02/03 03/04/02 28/03/01 - -
Price 1.00 2.10 1.50 0.95 0.96 1.01 0.00 -
P/RPS 0.48 1.05 0.89 0.69 0.64 0.44 0.00 -100.00%
P/EPS 15.46 8.81 11.32 11.32 15.61 269.30 0.00 -100.00%
EY 6.47 11.35 8.83 8.84 6.41 0.37 0.00 -100.00%
DY 6.93 5.71 7.80 3.68 3.65 3.47 0.00 -100.00%
P/NAPS 0.56 1.24 1.04 0.67 0.73 0.72 0.00 -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
Post a Comment