[ANNJOO] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 9.53%
YoY- 532.62%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,721,229 1,627,208 1,786,480 1,438,394 1,488,744 1,482,378 1,047,792 39.18%
PBT 198,568 190,056 179,504 132,320 142,633 142,740 153,212 18.85%
Tax -27,754 -27,194 -23,560 -5,550 -20,649 -18,536 -3,620 288.33%
NP 170,813 162,862 155,944 126,770 121,984 124,204 149,592 9.23%
-
NP to SH 159,540 139,010 120,956 111,916 102,178 109,378 145,340 6.40%
-
Tax Rate 13.98% 14.31% 13.13% 4.19% 14.48% 12.99% 2.36% -
Total Cost 1,550,416 1,464,346 1,630,536 1,311,624 1,366,760 1,358,174 898,200 43.84%
-
Net Worth 673,543 674,151 337,112 563,747 563,882 478,259 726,700 -4.93%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 35,922 53,932 - 47,978 39,991 28,695 - -
Div Payout % 22.52% 38.80% - 42.87% 39.14% 26.24% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 673,543 674,151 337,112 563,747 563,882 478,259 726,700 -4.93%
NOSH 336,771 337,075 337,112 299,865 299,937 239,129 273,195 14.95%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.92% 10.01% 8.73% 8.81% 8.19% 8.38% 14.28% -
ROE 23.69% 20.62% 35.88% 19.85% 18.12% 22.87% 20.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 511.10 482.74 529.94 479.68 496.35 619.91 383.53 21.07%
EPS 31.56 27.48 23.92 34.20 34.07 40.28 53.20 -29.37%
DPS 10.67 16.00 0.00 16.00 13.33 12.00 0.00 -
NAPS 2.00 2.00 1.00 1.88 1.88 2.00 2.66 -17.29%
Adjusted Per Share Value based on latest NOSH - 337,486
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 239.41 226.34 248.49 200.07 207.08 206.19 145.74 39.18%
EPS 22.19 19.34 16.82 15.57 14.21 15.21 20.22 6.38%
DPS 5.00 7.50 0.00 6.67 5.56 3.99 0.00 -
NAPS 0.9369 0.9377 0.4689 0.7841 0.7843 0.6652 1.0108 -4.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.88 3.76 2.15 1.48 1.26 1.11 1.00 -
P/RPS 0.76 0.78 0.41 0.31 0.25 0.18 0.26 104.30%
P/EPS 8.19 9.12 5.99 3.97 3.70 2.43 1.88 166.49%
EY 12.21 10.97 16.69 25.22 27.04 41.21 53.20 -62.48%
DY 2.75 4.26 0.00 10.81 10.58 10.81 0.00 -
P/NAPS 1.94 1.88 2.15 0.79 0.67 0.56 0.38 196.19%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 07/11/07 15/08/07 30/05/07 14/02/07 29/11/06 28/08/06 25/05/06 -
Price 4.14 3.48 3.74 2.55 1.49 1.28 1.13 -
P/RPS 0.81 0.72 0.71 0.53 0.30 0.21 0.29 98.20%
P/EPS 8.74 8.44 10.42 6.83 4.37 2.80 2.12 156.88%
EY 11.44 11.85 9.59 14.64 22.86 35.73 47.08 -61.02%
DY 2.58 4.60 0.00 6.27 8.95 9.38 0.00 -
P/NAPS 2.07 1.74 3.74 1.36 0.79 0.64 0.42 189.32%

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