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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 547,694 595,149 323,730 325,470 508,459 506,645 468,920 2.62%
  YoY % -7.97% 83.84% -0.53% -35.99% 0.36% 8.05% -
  Horiz. % 116.80% 126.92% 69.04% 69.41% 108.43% 108.05% 100.00%
PBT 37,234 59,311 39,697 -83,801 16,574 -20,009 -37,371 -
  YoY % -37.22% 49.41% 147.37% -605.62% 182.83% 46.46% -
  Horiz. % -99.63% -158.71% -106.22% 224.24% -44.35% 53.54% 100.00%
Tax -2,850 -12,074 -16,778 1,516 -3,015 10,071 14,393 -
  YoY % 76.40% 28.04% -1,206.73% 150.28% -129.94% -30.03% -
  Horiz. % -19.80% -83.89% -116.57% 10.53% -20.95% 69.97% 100.00%
NP 34,384 47,237 22,919 -82,285 13,559 -9,938 -22,978 -
  YoY % -27.21% 106.10% 127.85% -706.87% 236.44% 56.75% -
  Horiz. % -149.64% -205.57% -99.74% 358.10% -59.01% 43.25% 100.00%
NP to SH 34,384 47,237 22,919 -82,285 13,559 -9,938 -23,070 -
  YoY % -27.21% 106.10% 127.85% -706.87% 236.44% 56.92% -
  Horiz. % -149.04% -204.76% -99.35% 356.68% -58.77% 43.08% 100.00%
Tax Rate 7.65 % 20.36 % 42.27 % - % 18.19 % - % - % -
  YoY % -62.43% -51.83% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.06% 111.93% 232.38% 0.00% 100.00% - -
Total Cost 513,310 547,912 300,811 407,755 494,900 516,583 491,898 0.71%
  YoY % -6.32% 82.14% -26.23% -17.61% -4.20% 5.02% -
  Horiz. % 104.35% 111.39% 61.15% 82.89% 100.61% 105.02% 100.00%
Net Worth 1,288,641 1,155,474 1,045,867 976,008 1,070,710 1,038,972 1,028,119 3.83%
  YoY % 11.52% 10.48% 7.16% -8.84% 3.05% 1.06% -
  Horiz. % 125.34% 112.39% 101.73% 94.93% 104.14% 101.06% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 6,711 6,362 - - - - - -
  YoY % 5.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.48% 100.00% - - - - -
Div Payout % 19.52 % 13.47 % - % - % - % - % - % -
  YoY % 44.91% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 144.91% 100.00% - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,288,641 1,155,474 1,045,867 976,008 1,070,710 1,038,972 1,028,119 3.83%
  YoY % 11.52% 10.48% 7.16% -8.84% 3.05% 1.06% -
  Horiz. % 125.34% 112.39% 101.73% 94.93% 104.14% 101.06% 100.00%
NOSH 536,934 509,019 500,414 500,517 500,332 501,919 501,521 1.14%
  YoY % 5.48% 1.72% -0.02% 0.04% -0.32% 0.08% -
  Horiz. % 107.06% 101.49% 99.78% 99.80% 99.76% 100.08% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.28 % 7.94 % 7.08 % -25.28 % 2.67 % -1.96 % -4.90 % -
  YoY % -20.91% 12.15% 128.01% -1,046.82% 236.22% 60.00% -
  Horiz. % -128.16% -162.04% -144.49% 515.92% -54.49% 40.00% 100.00%
ROE 2.67 % 4.09 % 2.19 % -8.43 % 1.27 % -0.96 % -2.24 % -
  YoY % -34.72% 86.76% 125.98% -763.78% 232.29% 57.14% -
  Horiz. % -119.20% -182.59% -97.77% 376.34% -56.70% 42.86% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 102.00 116.92 64.69 65.03 101.62 100.94 93.50 1.46%
  YoY % -12.76% 80.74% -0.52% -36.01% 0.67% 7.96% -
  Horiz. % 109.09% 125.05% 69.19% 69.55% 108.68% 107.96% 100.00%
EPS 6.40 9.28 4.58 -16.44 2.71 -1.98 -4.60 -
  YoY % -31.03% 102.62% 127.86% -706.64% 236.87% 56.96% -
  Horiz. % -139.13% -201.74% -99.57% 357.39% -58.91% 43.04% 100.00%
DPS 1.25 1.25 0.00 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% - - - - -
NAPS 2.4000 2.2700 2.0900 1.9500 2.1400 2.0700 2.0500 2.66%
  YoY % 5.73% 8.61% 7.18% -8.88% 3.38% 0.98% -
  Horiz. % 117.07% 110.73% 101.95% 95.12% 104.39% 100.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 537,703
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 97.82 106.29 57.82 58.13 90.81 90.49 83.75 2.62%
  YoY % -7.97% 83.83% -0.53% -35.99% 0.35% 8.05% -
  Horiz. % 116.80% 126.91% 69.04% 69.41% 108.43% 108.05% 100.00%
EPS 6.14 8.44 4.09 -14.70 2.42 -1.77 -4.12 -
  YoY % -27.25% 106.36% 127.82% -707.44% 236.72% 57.04% -
  Horiz. % -149.03% -204.85% -99.27% 356.80% -58.74% 42.96% 100.00%
DPS 1.20 1.14 0.00 0.00 0.00 0.00 0.00 -
  YoY % 5.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.26% 100.00% - - - - -
NAPS 2.3015 2.0637 1.8679 1.7431 1.9123 1.8556 1.8362 3.83%
  YoY % 11.52% 10.48% 7.16% -8.85% 3.06% 1.06% -
  Horiz. % 125.34% 112.39% 101.73% 94.93% 104.14% 101.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.7700 3.5500 2.0700 0.7250 1.2900 1.2400 1.3300 -
P/RPS 1.74 3.04 3.20 1.11 1.27 1.23 1.42 3.44%
  YoY % -42.76% -5.00% 188.29% -12.60% 3.25% -13.38% -
  Horiz. % 122.54% 214.08% 225.35% 78.17% 89.44% 86.62% 100.00%
P/EPS 27.64 38.25 45.20 -4.41 47.60 -62.63 -28.91 -
  YoY % -27.74% -15.38% 1,124.94% -109.26% 176.00% -116.64% -
  Horiz. % -95.61% -132.31% -156.35% 15.25% -164.65% 216.64% 100.00%
EY 3.62 2.61 2.21 -22.68 2.10 -1.60 -3.46 -
  YoY % 38.70% 18.10% 109.74% -1,180.00% 231.25% 53.76% -
  Horiz. % -104.62% -75.43% -63.87% 655.49% -60.69% 46.24% 100.00%
DY 0.71 0.35 0.00 0.00 0.00 0.00 0.00 -
  YoY % 102.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 202.86% 100.00% - - - - -
P/NAPS 0.74 1.56 0.99 0.37 0.60 0.60 0.65 2.18%
  YoY % -52.56% 57.58% 167.57% -38.33% 0.00% -7.69% -
  Horiz. % 113.85% 240.00% 152.31% 56.92% 92.31% 92.31% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 24/11/17 17/11/16 27/11/15 26/11/14 28/11/13 27/11/12 -
Price 1.3100 3.8800 2.0800 0.6700 1.1500 1.1500 1.3300 -
P/RPS 1.28 3.32 3.22 1.03 1.13 1.14 1.42 -1.71%
  YoY % -61.45% 3.11% 212.62% -8.85% -0.88% -19.72% -
  Horiz. % 90.14% 233.80% 226.76% 72.54% 79.58% 80.28% 100.00%
P/EPS 20.46 41.81 45.41 -4.08 42.44 -58.08 -28.91 -
  YoY % -51.06% -7.93% 1,212.99% -109.61% 173.07% -100.90% -
  Horiz. % -70.77% -144.62% -157.07% 14.11% -146.80% 200.90% 100.00%
EY 4.89 2.39 2.20 -24.54 2.36 -1.72 -3.46 -
  YoY % 104.60% 8.64% 108.96% -1,139.83% 237.21% 50.29% -
  Horiz. % -141.33% -69.08% -63.58% 709.25% -68.21% 49.71% 100.00%
DY 0.95 0.32 0.00 0.00 0.00 0.00 0.00 -
  YoY % 196.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 296.88% 100.00% - - - - -
P/NAPS 0.55 1.71 1.00 0.34 0.54 0.56 0.65 -2.74%
  YoY % -67.84% 71.00% 194.12% -37.04% -3.57% -13.85% -
  Horiz. % 84.62% 263.08% 153.85% 52.31% 83.08% 86.15% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers