[ANNJOO] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -23.64%
YoY- 37.67%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 446,885 458,014 412,400 348,185 369,852 393,272 349,908 17.69%
PBT 66,768 83,532 33,852 33,274 38,909 41,490 27,288 81.47%
Tax -21,814 -27,076 -13,144 -12,005 -11,057 -9,526 -6,024 135.62%
NP 44,953 56,456 20,708 21,269 27,852 31,964 21,264 64.64%
-
NP to SH 44,953 56,456 20,708 21,269 27,852 31,964 21,264 64.64%
-
Tax Rate 32.67% 32.41% 38.83% 36.08% 28.42% 22.96% 22.08% -
Total Cost 401,932 401,558 391,692 326,916 342,000 361,308 328,644 14.34%
-
Net Worth 344,551 350,329 345,975 355,323 352,769 347,873 337,603 1.36%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 40,835 30,244 - 15,120 - - - -
Div Payout % 90.84% 53.57% - 71.09% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 344,551 350,329 345,975 355,323 352,769 347,873 337,603 1.36%
NOSH 255,223 252,035 252,536 252,002 251,978 252,082 251,943 0.86%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.06% 12.33% 5.02% 6.11% 7.53% 8.13% 6.08% -
ROE 13.05% 16.12% 5.99% 5.99% 7.90% 9.19% 6.30% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 175.10 181.73 163.30 138.17 146.78 156.01 138.88 16.69%
EPS 17.61 22.40 8.20 8.44 11.05 12.68 8.44 63.21%
DPS 16.00 12.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.35 1.39 1.37 1.41 1.40 1.38 1.34 0.49%
Adjusted Per Share Value based on latest NOSH - 253,333
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 61.79 63.33 57.02 48.14 51.14 54.38 48.38 17.69%
EPS 6.22 7.81 2.86 2.94 3.85 4.42 2.94 64.72%
DPS 5.65 4.18 0.00 2.09 0.00 0.00 0.00 -
NAPS 0.4764 0.4844 0.4784 0.4913 0.4878 0.481 0.4668 1.36%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.36 1.01 0.89 0.95 0.97 1.07 0.99 -
P/RPS 0.78 0.56 0.54 0.69 0.66 0.69 0.71 6.46%
P/EPS 7.72 4.51 10.85 11.26 8.78 8.44 11.73 -24.31%
EY 12.95 22.18 9.21 8.88 11.40 11.85 8.53 32.05%
DY 11.76 11.88 0.00 6.32 0.00 0.00 0.00 -
P/NAPS 1.01 0.73 0.65 0.67 0.69 0.78 0.74 23.02%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 14/08/03 29/05/03 28/02/03 28/11/02 29/08/02 28/05/02 -
Price 1.32 1.29 1.05 0.95 0.94 1.09 1.07 -
P/RPS 0.75 0.71 0.64 0.69 0.64 0.70 0.77 -1.73%
P/EPS 7.49 5.76 12.80 11.26 8.50 8.60 12.68 -29.57%
EY 13.34 17.36 7.81 8.88 11.76 11.63 7.89 41.87%
DY 12.12 9.30 0.00 6.32 0.00 0.00 0.00 -
P/NAPS 0.98 0.93 0.77 0.67 0.67 0.79 0.80 14.47%

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