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

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 2.52%
YoY- 64.35%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,449,856 565,539 528,566 443,406 348,992 376,687 356,749 26.31%
PBT 134,606 30,944 96,959 53,916 33,275 23,984 27,262 30.47%
Tax -7,836 -11,529 -33,762 -18,961 -12,006 -8,534 -12,531 -7.52%
NP 126,770 19,415 63,197 34,955 21,269 15,450 14,731 43.12%
-
NP to SH 104,473 17,693 63,197 34,955 21,269 15,450 585 137.21%
-
Tax Rate 5.82% 37.26% 34.82% 35.17% 36.08% 35.58% 45.97% -
Total Cost 1,323,086 546,124 465,369 408,451 327,723 361,237 342,018 25.27%
-
Net Worth 634,475 484,253 447,997 379,914 357,199 329,115 218,372 19.44%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 45,815 18,948 31,821 30,886 8,807 8,793 5,459 42.53%
Div Payout % 43.85% 107.10% 50.35% 88.36% 41.41% 56.91% 933.21% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 634,475 484,253 447,997 379,914 357,199 329,115 218,372 19.44%
NOSH 337,486 273,589 265,087 263,829 253,333 251,232 155,980 13.72%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.74% 3.43% 11.96% 7.88% 6.09% 4.10% 4.13% -
ROE 16.47% 3.65% 14.11% 9.20% 5.95% 4.69% 0.27% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 429.60 206.71 199.39 168.07 137.76 149.94 228.71 11.07%
EPS 30.96 6.47 23.84 13.25 8.40 6.15 0.38 108.14%
DPS 13.58 6.93 12.00 11.71 3.50 3.50 3.50 25.34%
NAPS 1.88 1.77 1.69 1.44 1.41 1.31 1.40 5.03%
Adjusted Per Share Value based on latest NOSH - 263,829
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 200.47 78.20 73.08 61.31 48.25 52.08 49.33 26.31%
EPS 14.45 2.45 8.74 4.83 2.94 2.14 0.08 137.66%
DPS 6.33 2.62 4.40 4.27 1.22 1.22 0.75 42.66%
NAPS 0.8773 0.6696 0.6194 0.5253 0.4939 0.4551 0.3019 19.44%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.48 0.96 2.11 1.41 0.95 0.90 1.21 -
P/RPS 0.34 0.46 1.06 0.84 0.69 0.60 0.53 -7.12%
P/EPS 4.78 14.84 8.85 10.64 11.32 14.63 322.63 -50.42%
EY 20.92 6.74 11.30 9.40 8.84 6.83 0.31 101.71%
DY 9.17 7.21 5.69 8.30 3.68 3.89 2.89 21.21%
P/NAPS 0.79 0.54 1.25 0.98 0.67 0.69 0.86 -1.40%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 24/02/06 25/02/05 26/02/04 28/02/03 03/04/02 28/03/01 -
Price 2.55 1.00 2.10 1.50 0.95 0.96 1.01 -
P/RPS 0.59 0.48 1.05 0.89 0.69 0.64 0.44 5.00%
P/EPS 8.24 15.46 8.81 11.32 11.32 15.61 269.30 -44.05%
EY 12.14 6.47 11.35 8.83 8.84 6.41 0.37 78.87%
DY 5.32 6.93 5.71 7.80 3.68 3.65 3.47 7.37%
P/NAPS 1.36 0.56 1.24 1.04 0.67 0.73 0.72 11.17%

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