[ANNJOO] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
18-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 7.45%
YoY- 53.17%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,662,220 2,755,626 2,685,236 1,947,857 1,721,229 1,627,208 1,786,480 30.37%
PBT 580,542 707,022 503,444 212,385 198,568 190,056 179,504 118.22%
Tax -133,242 -138,892 -91,816 -36,104 -27,754 -27,194 -23,560 216.42%
NP 447,300 568,130 411,628 176,281 170,813 162,862 155,944 101.48%
-
NP to SH 446,617 570,912 419,792 171,420 159,540 139,010 120,956 138.32%
-
Tax Rate 22.95% 19.64% 18.24% 17.00% 13.98% 14.31% 13.13% -
Total Cost 2,214,920 2,187,496 2,273,608 1,771,576 1,550,416 1,464,346 1,630,536 22.58%
-
Net Worth 1,080,360 1,097,709 952,190 567,319 673,543 674,151 337,112 116.90%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 81,923 123,685 - 57,088 35,922 53,932 - -
Div Payout % 18.34% 21.66% - 33.30% 22.52% 38.80% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,080,360 1,097,709 952,190 567,319 673,543 674,151 337,112 116.90%
NOSH 512,019 515,356 517,495 356,804 336,771 337,075 337,112 32.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 16.80% 20.62% 15.33% 9.05% 9.92% 10.01% 8.73% -
ROE 41.34% 52.01% 44.09% 30.22% 23.69% 20.62% 35.88% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 519.95 534.70 518.89 545.92 511.10 482.74 529.94 -1.25%
EPS 87.23 110.78 81.12 33.79 31.56 27.48 23.92 136.36%
DPS 16.00 24.00 0.00 16.00 10.67 16.00 0.00 -
NAPS 2.11 2.13 1.84 1.59 2.00 2.00 1.00 64.28%
Adjusted Per Share Value based on latest NOSH - 521,679
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 370.30 383.29 373.50 270.94 239.41 226.34 248.49 30.37%
EPS 62.12 79.41 58.39 23.84 22.19 19.34 16.82 138.36%
DPS 11.40 17.20 0.00 7.94 5.00 7.50 0.00 -
NAPS 1.5027 1.5269 1.3244 0.7891 0.9369 0.9377 0.4689 116.90%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.50 3.82 3.00 2.67 3.88 3.76 2.15 -
P/RPS 0.48 0.71 0.58 0.49 0.76 0.78 0.41 11.04%
P/EPS 2.87 3.45 3.70 5.56 8.19 9.12 5.99 -38.68%
EY 34.89 29.00 27.04 17.99 12.21 10.97 16.69 63.27%
DY 6.40 6.28 0.00 5.99 2.75 4.26 0.00 -
P/NAPS 1.18 1.79 1.63 1.68 1.94 1.88 2.15 -32.89%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 07/08/08 07/05/08 18/02/08 07/11/07 15/08/07 30/05/07 -
Price 1.27 3.68 3.78 3.26 4.14 3.48 3.74 -
P/RPS 0.24 0.69 0.73 0.60 0.81 0.72 0.71 -51.37%
P/EPS 1.46 3.32 4.66 6.79 8.74 8.44 10.42 -72.92%
EY 68.68 30.10 21.46 14.74 11.44 11.85 9.59 270.21%
DY 12.60 6.52 0.00 4.91 2.58 4.60 0.00 -
P/NAPS 0.60 1.73 2.05 2.05 2.07 1.74 3.74 -70.37%

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