Highlights

[ANNJOO] YoY Quarter Result on 2018-09-30 [#3]

Stock [ANNJOO]: ANN JOO RESOURCES BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     66.11%    YoY -     -27.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 505,285 547,694 595,149 323,730 325,470 508,459 506,645 -0.04%
  YoY % -7.74% -7.97% 83.84% -0.53% -35.99% 0.36% -
  Horiz. % 99.73% 108.10% 117.47% 63.90% 64.24% 100.36% 100.00%
PBT -82,316 37,234 59,311 39,697 -83,801 16,574 -20,009 26.57%
  YoY % -321.08% -37.22% 49.41% 147.37% -605.62% 182.83% -
  Horiz. % 411.39% -186.09% -296.42% -198.40% 418.82% -82.83% 100.00%
Tax 17,283 -2,850 -12,074 -16,778 1,516 -3,015 10,071 9.41%
  YoY % 706.42% 76.40% 28.04% -1,206.73% 150.28% -129.94% -
  Horiz. % 171.61% -28.30% -119.89% -166.60% 15.05% -29.94% 100.00%
NP -65,033 34,384 47,237 22,919 -82,285 13,559 -9,938 36.74%
  YoY % -289.14% -27.21% 106.10% 127.85% -706.87% 236.44% -
  Horiz. % 654.39% -345.99% -475.32% -230.62% 827.98% -136.44% 100.00%
NP to SH -65,033 34,384 47,237 22,919 -82,285 13,559 -9,938 36.74%
  YoY % -289.14% -27.21% 106.10% 127.85% -706.87% 236.44% -
  Horiz. % 654.39% -345.99% -475.32% -230.62% 827.98% -136.44% 100.00%
Tax Rate - % 7.65 % 20.36 % 42.27 % - % 18.19 % - % -
  YoY % 0.00% -62.43% -51.83% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 42.06% 111.93% 232.38% 0.00% 100.00% -
Total Cost 570,318 513,310 547,912 300,811 407,755 494,900 516,583 1.66%
  YoY % 11.11% -6.32% 82.14% -26.23% -17.61% -4.20% -
  Horiz. % 110.40% 99.37% 106.06% 58.23% 78.93% 95.80% 100.00%
Net Worth 1,185,186 1,288,641 1,155,474 1,045,867 976,008 1,070,710 1,038,972 2.22%
  YoY % -8.03% 11.52% 10.48% 7.16% -8.84% 3.05% -
  Horiz. % 114.07% 124.03% 111.21% 100.66% 93.94% 103.05% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 6,734 6,711 6,362 - - - - -
  YoY % 0.33% 5.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.84% 105.48% 100.00% - - - -
Div Payout % - % 19.52 % 13.47 % - % - % - % - % -
  YoY % 0.00% 44.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 144.91% 100.00% - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,185,186 1,288,641 1,155,474 1,045,867 976,008 1,070,710 1,038,972 2.22%
  YoY % -8.03% 11.52% 10.48% 7.16% -8.84% 3.05% -
  Horiz. % 114.07% 124.03% 111.21% 100.66% 93.94% 103.05% 100.00%
NOSH 538,721 536,934 509,019 500,414 500,517 500,332 501,919 1.19%
  YoY % 0.33% 5.48% 1.72% -0.02% 0.04% -0.32% -
  Horiz. % 107.33% 106.98% 101.41% 99.70% 99.72% 99.68% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -12.87 % 6.28 % 7.94 % 7.08 % -25.28 % 2.67 % -1.96 % 36.82%
  YoY % -304.94% -20.91% 12.15% 128.01% -1,046.82% 236.22% -
  Horiz. % 656.63% -320.41% -405.10% -361.22% 1,289.80% -136.22% 100.00%
ROE -5.49 % 2.67 % 4.09 % 2.19 % -8.43 % 1.27 % -0.96 % 33.71%
  YoY % -305.62% -34.72% 86.76% 125.98% -763.78% 232.29% -
  Horiz. % 571.88% -278.13% -426.04% -228.12% 878.13% -132.29% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 93.79 102.00 116.92 64.69 65.03 101.62 100.94 -1.22%
  YoY % -8.05% -12.76% 80.74% -0.52% -36.01% 0.67% -
  Horiz. % 92.92% 101.05% 115.83% 64.09% 64.42% 100.67% 100.00%
EPS -12.07 6.40 9.28 4.58 -16.44 2.71 -1.98 35.14%
  YoY % -288.59% -31.03% 102.62% 127.86% -706.64% 236.87% -
  Horiz. % 609.60% -323.23% -468.69% -231.31% 830.30% -136.87% 100.00%
DPS 1.25 1.25 1.25 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 2.2000 2.4000 2.2700 2.0900 1.9500 2.1400 2.0700 1.02%
  YoY % -8.33% 5.73% 8.61% 7.18% -8.88% 3.38% -
  Horiz. % 106.28% 115.94% 109.66% 100.97% 94.20% 103.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 559,911
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 90.24 97.82 106.29 57.82 58.13 90.81 90.49 -0.05%
  YoY % -7.75% -7.97% 83.83% -0.53% -35.99% 0.35% -
  Horiz. % 99.72% 108.10% 117.46% 63.90% 64.24% 100.35% 100.00%
EPS -11.61 6.14 8.44 4.09 -14.70 2.42 -1.77 36.80%
  YoY % -289.09% -27.25% 106.36% 127.82% -707.44% 236.72% -
  Horiz. % 655.93% -346.89% -476.84% -231.07% 830.51% -136.72% 100.00%
DPS 1.20 1.20 1.14 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 5.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.26% 105.26% 100.00% - - - -
NAPS 2.1167 2.3015 2.0637 1.8679 1.7431 1.9123 1.8556 2.22%
  YoY % -8.03% 11.52% 10.48% 7.16% -8.85% 3.06% -
  Horiz. % 114.07% 124.03% 111.21% 100.66% 93.94% 103.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.2100 1.7700 3.5500 2.0700 0.7250 1.2900 1.2400 -
P/RPS 1.29 1.74 3.04 3.20 1.11 1.27 1.23 0.80%
  YoY % -25.86% -42.76% -5.00% 188.29% -12.60% 3.25% -
  Horiz. % 104.88% 141.46% 247.15% 260.16% 90.24% 103.25% 100.00%
P/EPS -10.02 27.64 38.25 45.20 -4.41 47.60 -62.63 -26.31%
  YoY % -136.25% -27.74% -15.38% 1,124.94% -109.26% 176.00% -
  Horiz. % 16.00% -44.13% -61.07% -72.17% 7.04% -76.00% 100.00%
EY -9.98 3.62 2.61 2.21 -22.68 2.10 -1.60 35.66%
  YoY % -375.69% 38.70% 18.10% 109.74% -1,180.00% 231.25% -
  Horiz. % 623.75% -226.25% -163.12% -138.12% 1,417.50% -131.25% 100.00%
DY 1.03 0.71 0.35 0.00 0.00 0.00 0.00 -
  YoY % 45.07% 102.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 294.29% 202.86% 100.00% - - - -
P/NAPS 0.55 0.74 1.56 0.99 0.37 0.60 0.60 -1.44%
  YoY % -25.68% -52.56% 57.58% 167.57% -38.33% 0.00% -
  Horiz. % 91.67% 123.33% 260.00% 165.00% 61.67% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 30/11/18 24/11/17 17/11/16 27/11/15 26/11/14 28/11/13 -
Price 1.0100 1.3100 3.8800 2.0800 0.6700 1.1500 1.1500 -
P/RPS 1.08 1.28 3.32 3.22 1.03 1.13 1.14 -0.90%
  YoY % -15.62% -61.45% 3.11% 212.62% -8.85% -0.88% -
  Horiz. % 94.74% 112.28% 291.23% 282.46% 90.35% 99.12% 100.00%
P/EPS -8.37 20.46 41.81 45.41 -4.08 42.44 -58.08 -27.58%
  YoY % -140.91% -51.06% -7.93% 1,212.99% -109.61% 173.07% -
  Horiz. % 14.41% -35.23% -71.99% -78.19% 7.02% -73.07% 100.00%
EY -11.95 4.89 2.39 2.20 -24.54 2.36 -1.72 38.12%
  YoY % -344.38% 104.60% 8.64% 108.96% -1,139.83% 237.21% -
  Horiz. % 694.77% -284.30% -138.95% -127.91% 1,426.74% -137.21% 100.00%
DY 1.24 0.95 0.32 0.00 0.00 0.00 0.00 -
  YoY % 30.53% 196.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 387.50% 296.88% 100.00% - - - -
P/NAPS 0.46 0.55 1.71 1.00 0.34 0.54 0.56 -3.22%
  YoY % -16.36% -67.84% 71.00% 194.12% -37.04% -3.57% -
  Horiz. % 82.14% 98.21% 305.36% 178.57% 60.71% 96.43% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

350  385  466  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.055+0.02 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.425+0.005 
 SANICHI 0.065+0.005 
 FGV 1.41+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers