[ANNJOO] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -5.0%
YoY- -131.5%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,760,928 2,291,946 2,154,469 2,080,236 2,237,319 1,831,871 1,303,005 5.14%
PBT -140,544 24,971 4,486 -37,131 64,763 139,849 36,344 -
Tax 5,069 -1,636 7,783 18,264 -2,630 -19,323 -5,532 -
NP -135,475 23,335 12,269 -18,867 62,133 120,526 30,812 -
-
NP to SH -135,475 23,335 12,269 -19,263 61,154 119,904 31,615 -
-
Tax Rate - 6.55% -173.50% - 4.06% 13.82% 15.22% -
Total Cost 1,896,403 2,268,611 2,142,200 2,099,103 2,175,186 1,711,345 1,272,193 6.87%
-
Net Worth 926,321 1,064,633 1,054,199 999,292 1,004,774 1,063,596 903,964 0.40%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 15,036 - - 37,672 62,101 30,153 -
Div Payout % - 64.44% - - 61.60% 51.79% 95.38% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 926,321 1,064,633 1,054,199 999,292 1,004,774 1,063,596 903,964 0.40%
NOSH 500,714 502,185 501,999 499,646 502,387 504,074 502,202 -0.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -7.69% 1.02% 0.57% -0.91% 2.78% 6.58% 2.36% -
ROE -14.63% 2.19% 1.16% -1.93% 6.09% 11.27% 3.50% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 351.68 456.39 429.18 416.34 445.34 363.41 259.46 5.19%
EPS -27.06 4.65 2.44 -3.86 12.17 23.79 6.30 -
DPS 0.00 3.00 0.00 0.00 7.50 12.34 6.00 -
NAPS 1.85 2.12 2.10 2.00 2.00 2.11 1.80 0.45%
Adjusted Per Share Value based on latest NOSH - 499,646
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 243.48 316.90 297.90 287.63 309.35 253.29 180.16 5.14%
EPS -18.73 3.23 1.70 -2.66 8.46 16.58 4.37 -
DPS 0.00 2.08 0.00 0.00 5.21 8.59 4.17 -
NAPS 1.2808 1.4721 1.4576 1.3817 1.3893 1.4706 1.2499 0.40%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.67 1.07 1.05 1.32 1.72 2.90 2.80 -
P/RPS 0.19 0.23 0.24 0.32 0.39 0.80 1.08 -25.13%
P/EPS -2.48 23.03 42.96 -34.24 14.13 12.19 44.48 -
EY -40.38 4.34 2.33 -2.92 7.08 8.20 2.25 -
DY 0.00 2.80 0.00 0.00 4.36 4.26 2.14 -
P/NAPS 0.36 0.50 0.50 0.66 0.86 1.37 1.56 -21.67%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 26/02/14 26/02/13 28/02/12 24/02/11 25/02/10 -
Price 0.645 1.12 1.11 1.24 2.06 2.86 2.80 -
P/RPS 0.18 0.25 0.26 0.30 0.46 0.79 1.08 -25.80%
P/EPS -2.38 24.10 45.42 -32.16 16.92 12.02 44.48 -
EY -41.95 4.15 2.20 -3.11 5.91 8.32 2.25 -
DY 0.00 2.68 0.00 0.00 3.64 4.31 2.14 -
P/NAPS 0.35 0.53 0.53 0.62 1.03 1.36 1.56 -22.03%

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