[ANNJOO] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 14.24%
YoY- 80.8%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,947,858 1,449,856 565,539 528,566 443,406 348,992 376,687 31.48%
PBT 212,386 134,606 30,944 96,959 53,916 33,275 23,984 43.81%
Tax -14,668 -7,836 -11,529 -33,762 -18,961 -12,006 -8,534 9.44%
NP 197,718 126,770 19,415 63,197 34,955 21,269 15,450 52.90%
-
NP to SH 192,453 104,473 17,693 63,197 34,955 21,269 15,450 52.22%
-
Tax Rate 6.91% 5.82% 37.26% 34.82% 35.17% 36.08% 35.58% -
Total Cost 1,750,140 1,323,086 546,124 465,369 408,451 327,723 361,237 30.06%
-
Net Worth 829,470 634,475 484,253 447,997 379,914 357,199 329,115 16.64%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 68,674 45,815 18,948 31,821 30,886 8,807 8,793 40.83%
Div Payout % 35.68% 43.85% 107.10% 50.35% 88.36% 41.41% 56.91% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 829,470 634,475 484,253 447,997 379,914 357,199 329,115 16.64%
NOSH 521,679 337,486 273,589 265,087 263,829 253,333 251,232 12.94%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 10.15% 8.74% 3.43% 11.96% 7.88% 6.09% 4.10% -
ROE 23.20% 16.47% 3.65% 14.11% 9.20% 5.95% 4.69% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 373.38 429.60 206.71 199.39 168.07 137.76 149.94 16.41%
EPS 36.89 30.96 6.47 23.84 13.25 8.40 6.15 34.77%
DPS 13.16 13.58 6.93 12.00 11.71 3.50 3.50 24.68%
NAPS 1.59 1.88 1.77 1.69 1.44 1.41 1.31 3.27%
Adjusted Per Share Value based on latest NOSH - 265,087
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 270.94 201.67 78.66 73.52 61.68 48.54 52.40 31.48%
EPS 26.77 14.53 2.46 8.79 4.86 2.96 2.15 52.21%
DPS 9.55 6.37 2.64 4.43 4.30 1.23 1.22 40.88%
NAPS 1.1537 0.8825 0.6736 0.6231 0.5284 0.4968 0.4578 16.64%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.67 1.48 0.96 2.11 1.41 0.95 0.90 -
P/RPS 0.72 0.34 0.46 1.06 0.84 0.69 0.60 3.08%
P/EPS 7.24 4.78 14.84 8.85 10.64 11.32 14.63 -11.05%
EY 13.82 20.92 6.74 11.30 9.40 8.84 6.83 12.45%
DY 4.93 9.17 7.21 5.69 8.30 3.68 3.89 4.02%
P/NAPS 1.68 0.79 0.54 1.25 0.98 0.67 0.69 15.97%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 18/02/08 14/02/07 24/02/06 25/02/05 26/02/04 28/02/03 03/04/02 -
Price 3.26 2.55 1.00 2.10 1.50 0.95 0.96 -
P/RPS 0.87 0.59 0.48 1.05 0.89 0.69 0.64 5.24%
P/EPS 8.84 8.24 15.46 8.81 11.32 11.32 15.61 -9.03%
EY 11.32 12.14 6.47 11.35 8.83 8.84 6.41 9.93%
DY 4.04 5.32 6.93 5.71 7.80 3.68 3.65 1.70%
P/NAPS 2.05 1.36 0.56 1.24 1.04 0.67 0.73 18.76%

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