[ANNJOO] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
03-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 35.44%
YoY- 406.63%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,228,592 1,831,871 1,871,082 2,138,756 1,895,788 1,303,005 1,368,814 38.43%
PBT 214,552 139,848 183,213 247,786 185,540 36,344 13,874 521.74%
Tax -43,892 -19,323 -19,093 -21,096 -18,292 -5,531 -3,942 399.36%
NP 170,660 120,525 164,120 226,690 167,248 30,813 9,932 567.03%
-
NP to SH 169,204 119,903 163,637 224,742 165,932 31,617 11,754 492.72%
-
Tax Rate 20.46% 13.82% 10.42% 8.51% 9.86% 15.22% 28.41% -
Total Cost 2,057,932 1,711,346 1,706,962 1,912,066 1,728,540 1,272,192 1,358,882 31.90%
-
Net Worth 1,100,201 1,059,467 994,277 1,004,657 949,187 904,778 896,713 14.62%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 61,961 40,172 60,279 - 30,159 20,150 -
Div Payout % - 51.68% 24.55% 26.82% - 95.39% 171.43% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,100,201 1,059,467 994,277 1,004,657 949,187 904,778 896,713 14.62%
NOSH 502,375 502,117 502,160 502,328 502,215 502,655 503,771 -0.18%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.66% 6.58% 8.77% 10.60% 8.82% 2.36% 0.73% -
ROE 15.38% 11.32% 16.46% 22.37% 17.48% 3.49% 1.31% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 443.61 364.83 372.61 425.77 377.49 259.22 271.71 38.69%
EPS 33.68 23.88 32.59 44.74 33.04 6.29 2.33 494.36%
DPS 0.00 12.34 8.00 12.00 0.00 6.00 4.00 -
NAPS 2.19 2.11 1.98 2.00 1.89 1.80 1.78 14.83%
Adjusted Per Share Value based on latest NOSH - 502,388
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 385.18 316.61 323.39 369.65 327.66 225.21 236.58 38.43%
EPS 29.24 20.72 28.28 38.84 28.68 5.46 2.03 492.96%
DPS 0.00 10.71 6.94 10.42 0.00 5.21 3.48 -
NAPS 1.9015 1.8311 1.7185 1.7364 1.6405 1.5638 1.5498 14.62%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.90 2.90 2.79 2.40 2.74 2.80 2.44 -
P/RPS 0.65 0.79 0.75 0.56 0.73 1.08 0.90 -19.51%
P/EPS 8.61 12.14 8.56 5.36 8.29 44.52 104.57 -81.10%
EY 11.61 8.23 11.68 18.64 12.06 2.25 0.96 427.67%
DY 0.00 4.26 2.87 5.00 0.00 2.14 1.64 -
P/NAPS 1.32 1.37 1.41 1.20 1.45 1.56 1.37 -2.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 26/11/10 03/08/10 28/04/10 25/02/10 16/11/09 -
Price 2.90 2.86 2.86 2.57 2.85 2.80 2.75 -
P/RPS 0.65 0.78 0.77 0.60 0.75 1.08 1.01 -25.47%
P/EPS 8.61 11.98 8.78 5.74 8.63 44.52 117.86 -82.55%
EY 11.61 8.35 11.39 17.41 11.59 2.25 0.85 472.31%
DY 0.00 4.31 2.80 4.67 0.00 2.14 1.45 -
P/NAPS 1.32 1.36 1.44 1.29 1.51 1.56 1.54 -9.77%

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