[ANNJOO] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -10.23%
YoY- 60.4%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 589,598 552,456 528,566 535,933 531,186 499,100 443,406 20.94%
PBT 56,250 62,140 96,959 109,542 120,996 116,412 53,916 2.86%
Tax -16,928 -21,740 -33,760 -37,436 -40,674 -41,720 -18,960 -7.28%
NP 39,322 40,400 63,199 72,106 80,322 74,692 34,956 8.17%
-
NP to SH 35,246 40,400 63,199 72,106 80,322 74,692 34,956 0.55%
-
Tax Rate 30.09% 34.99% 34.82% 34.18% 33.62% 35.84% 35.17% -
Total Cost 550,276 512,056 465,367 463,826 450,864 424,408 408,450 22.00%
-
Net Worth 453,394 462,473 487,777 450,666 434,746 403,167 368,227 14.89%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 18,891 - 31,811 21,207 31,810 - 30,685 -27.65%
Div Payout % 53.60% - 50.34% 29.41% 39.60% - 87.78% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 453,394 462,473 487,777 450,666 434,746 403,167 368,227 14.89%
NOSH 269,877 265,789 265,096 265,098 265,089 265,241 255,713 3.66%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.67% 7.31% 11.96% 13.45% 15.12% 14.97% 7.88% -
ROE 7.77% 8.74% 12.96% 16.00% 18.48% 18.53% 9.49% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 218.47 207.85 199.39 202.16 200.38 188.17 173.40 16.66%
EPS 13.06 15.20 23.84 27.20 30.30 28.16 13.67 -3.00%
DPS 7.00 0.00 12.00 8.00 12.00 0.00 12.00 -30.20%
NAPS 1.68 1.74 1.84 1.70 1.64 1.52 1.44 10.83%
Adjusted Per Share Value based on latest NOSH - 265,104
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 101.90 95.48 91.36 92.63 91.81 86.26 76.64 20.93%
EPS 6.09 6.98 10.92 12.46 13.88 12.91 6.04 0.55%
DPS 3.27 0.00 5.50 3.67 5.50 0.00 5.30 -27.54%
NAPS 0.7836 0.7993 0.8431 0.7789 0.7514 0.6968 0.6364 14.89%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.59 2.00 2.11 1.73 1.59 1.46 1.41 -
P/RPS 0.73 0.96 1.06 0.86 0.79 0.78 0.81 -6.70%
P/EPS 12.17 13.16 8.85 6.36 5.25 5.18 10.31 11.70%
EY 8.21 7.60 11.30 15.72 19.06 19.29 9.70 -10.53%
DY 4.40 0.00 5.69 4.62 7.55 0.00 8.51 -35.60%
P/NAPS 0.95 1.15 1.15 1.02 0.97 0.96 0.98 -2.05%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 25/02/05 25/11/04 24/08/04 29/04/04 26/02/04 -
Price 1.50 1.66 2.10 1.69 1.65 1.76 1.50 -
P/RPS 0.69 0.80 1.05 0.84 0.82 0.94 0.87 -14.33%
P/EPS 11.49 10.92 8.81 6.21 5.45 6.25 10.97 3.13%
EY 8.71 9.16 11.35 16.09 18.36 16.00 9.11 -2.95%
DY 4.67 0.00 5.71 4.73 7.27 0.00 8.00 -30.17%
P/NAPS 0.89 0.95 1.14 0.99 1.01 1.16 1.04 -9.87%

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