[ANNJOO] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Annualized Quarter Result
Revenue	2,316,090	2,223,728	2,228,592	1,831,871	1,871,082	2,138,756	1,895,788	14.26%
YoY %	4.15%	-0.22%	21.66%	-2.10%	-12.52%	12.82%	-	-
Horiz. %	122.17%	117.30%	117.55%	96.63%	98.70%	112.82%	100.00%	-
PBT	79,325	185,392	214,552	139,848	183,213	247,786	185,540	-43.21%
YoY %	-57.21%	-13.59%	53.42%	-23.67%	-26.06%	33.55%	-	-
Horiz. %	42.75%	99.92%	115.64%	75.37%	98.75%	133.55%	100.00%	-
Tax	-11,209	-34,344	-43,892	-19,323	-19,093	-21,096	-18,292	-27.83%
YoY %	67.36%	21.75%	-127.15%	-1.20%	9.49%	-15.33%	-	-
Horiz. %	61.28%	187.75%	239.95%	105.64%	104.38%	115.33%	100.00%	-
NP	68,116	151,048	170,660	120,525	164,120	226,690	167,248	-45.02%
YoY %	-54.90%	-11.49%	41.60%	-26.56%	-27.60%	35.54%	-	-
Horiz. %	40.73%	90.31%	102.04%	72.06%	98.13%	135.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,264	150,008	169,204	119,903	163,637	224,742	165,932	-45.19%
YoY %	-55.16%	-11.34%	41.12%	-26.73%	-27.19%	35.44%	-	-
Horiz. %	40.54%	90.40%	101.97%	72.26%	98.62%	135.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.13%	18.53%	20.46%	13.82%	10.42%	8.51%	9.86%	-
YoY %	-23.75%	-9.43%	48.05%	32.63%	22.44%	-13.69%	-	-
Horiz. %	143.31%	187.93%	207.51%	140.16%	105.68%	86.31%	100.00%	-
Total Cost	2,247,974	2,072,680	2,057,932	1,711,346	1,706,962	1,912,066	1,728,540	19.12%
YoY %	8.46%	0.72%	20.25%	0.26%	-10.73%	10.62%	-	-
Horiz. %	130.05%	119.91%	119.06%	99.01%	98.75%	110.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,064,425	1,109,360	1,100,201	1,059,467	994,277	1,004,657	949,187	7.93%
YoY %	-4.05%	0.83%	3.84%	6.56%	-1.03%	5.84%	-	-
Horiz. %	112.14%	116.87%	115.91%	111.62%	104.75%	105.84%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	26,777	40,157	-	61,961	40,172	60,279	-	-
YoY %	-33.32%	0.00%	-	54.24%	-33.36%	0.00%	-	-
Horiz. %	44.42%	66.62%	-	102.79%	66.64%	100.00%	-	-
Div Payout %	39.81%	26.77%	-	51.68%	24.55%	26.82%	-	-
YoY %	48.71%	0.00%	-	110.51%	-8.46%	0.00%	-	-
Horiz. %	148.43%	99.81%	-	192.69%	91.54%	100.00%	-	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	1,064,425	1,109,360	1,100,201	1,059,467	994,277	1,004,657	949,187	7.93%
YoY %	-4.05%	0.83%	3.84%	6.56%	-1.03%	5.84%	-	-
Horiz. %	112.14%	116.87%	115.91%	111.62%	104.75%	105.84%	100.00%	-
NOSH	502,087	501,973	502,375	502,117	502,160	502,328	502,215	-0.01%
YoY %	0.02%	-0.08%	0.05%	-0.01%	-0.03%	0.02%	-	-
Horiz. %	99.97%	99.95%	100.03%	99.98%	99.99%	100.02%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	2.94%	6.79%	7.66%	6.58%	8.77%	10.60%	8.82%	-
YoY %	-56.70%	-11.36%	16.41%	-24.97%	-17.26%	20.18%	-	-
Horiz. %	33.33%	76.98%	86.85%	74.60%	99.43%	120.18%	100.00%	-
ROE	6.32%	13.52%	15.38%	11.32%	16.46%	22.37%	17.48%	-
YoY %	-53.25%	-12.09%	35.87%	-31.23%	-26.42%	27.97%	-	-
Horiz. %	36.16%	77.35%	87.99%	64.76%	94.16%	127.97%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	461.29	443.00	443.61	364.83	372.61	425.77	377.49	14.28%
YoY %	4.13%	-0.14%	21.59%	-2.09%	-12.49%	12.79%	-	-
Horiz. %	122.20%	117.35%	117.52%	96.65%	98.71%	112.79%	100.00%	-
EPS	13.40	29.88	33.68	23.88	32.59	44.74	33.04	-45.17%
YoY %	-55.15%	-11.28%	41.04%	-26.73%	-27.16%	35.41%	-	-
Horiz. %	40.56%	90.44%	101.94%	72.28%	98.64%	135.41%	100.00%	-
DPS	5.33	8.00	0.00	12.34	8.00	12.00	0.00	-
YoY %	-33.38%	0.00%	0.00%	54.25%	-33.33%	0.00%	-	-
Horiz. %	44.42%	66.67%	0.00%	102.83%	66.67%	100.00%	-	-
NAPS	2.12	2.21	2.19	2.11	1.98	2.00	1.89	7.94%
YoY %	-4.07%	0.91%	3.79%	6.57%	-1.00%	5.82%	-	-
Horiz. %	112.17%	116.93%	115.87%	111.64%	104.76%	105.82%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 504,074
RPS	400.30	384.34	385.18	316.61	323.39	369.65	327.66	14.26%
YoY %	4.15%	-0.22%	21.66%	-2.10%	-12.51%	12.82%	-	-
Horiz. %	122.17%	117.30%	117.55%	96.63%	98.70%	112.82%	100.00%	-
EPS	11.63	25.93	29.24	20.72	28.28	38.84	28.68	-45.18%
YoY %	-55.15%	-11.32%	41.12%	-26.73%	-27.19%	35.43%	-	-
Horiz. %	40.55%	90.41%	101.95%	72.25%	98.61%	135.43%	100.00%	-
DPS	4.63	6.94	0.00	10.71	6.94	10.42	0.00	-
YoY %	-33.29%	0.00%	0.00%	54.32%	-33.40%	0.00%	-	-
Horiz. %	44.43%	66.60%	0.00%	102.78%	66.60%	100.00%	-	-
NAPS	1.8397	1.9174	1.9015	1.8311	1.7185	1.7364	1.6405	7.93%
YoY %	-4.05%	0.84%	3.84%	6.55%	-1.03%	5.85%	-	-
Horiz. %	112.14%	116.88%	115.91%	111.62%	104.75%	105.85%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.98	2.80	2.90	2.90	2.79	2.40	2.74	-
P/RPS	0.43	0.63	0.65	0.79	0.75	0.56	0.73	-29.70%
YoY %	-31.75%	-3.08%	-17.72%	5.33%	33.93%	-23.29%	-	-
Horiz. %	58.90%	86.30%	89.04%	108.22%	102.74%	76.71%	100.00%	-
P/EPS	14.78	9.37	8.61	12.14	8.56	5.36	8.29	46.98%
YoY %	57.74%	8.83%	-29.08%	41.82%	59.70%	-35.34%	-	-
Horiz. %	178.29%	113.03%	103.86%	146.44%	103.26%	64.66%	100.00%	-
EY	6.77	10.67	11.61	8.23	11.68	18.64	12.06	-31.92%
YoY %	-36.55%	-8.10%	41.07%	-29.54%	-37.34%	54.56%	-	-
Horiz. %	56.14%	88.47%	96.27%	68.24%	96.85%	154.56%	100.00%	-
DY	2.69	2.86	0.00	4.26	2.87	5.00	0.00	-
YoY %	-5.94%	0.00%	0.00%	48.43%	-42.60%	0.00%	-	-
Horiz. %	53.80%	57.20%	0.00%	85.20%	57.40%	100.00%	-	-
P/NAPS	0.93	1.27	1.32	1.37	1.41	1.20	1.45	-25.60%
YoY %	-26.77%	-3.79%	-3.65%	-2.84%	17.50%	-17.24%	-	-
Horiz. %	64.14%	87.59%	91.03%	94.48%	97.24%	82.76%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	24/11/11	26/08/11	26/05/11	24/02/11	26/11/10	03/08/10	28/04/10	-
Price	1.98	2.50	2.90	2.86	2.86	2.57	2.85	-
P/RPS	0.43	0.56	0.65	0.78	0.77	0.60	0.75	-30.96%
YoY %	-23.21%	-13.85%	-16.67%	1.30%	28.33%	-20.00%	-	-
Horiz. %	57.33%	74.67%	86.67%	104.00%	102.67%	80.00%	100.00%	-
P/EPS	14.78	8.37	8.61	11.98	8.78	5.74	8.63	43.09%
YoY %	76.58%	-2.79%	-28.13%	36.45%	52.96%	-33.49%	-	-
Horiz. %	171.26%	96.99%	99.77%	138.82%	101.74%	66.51%	100.00%	-
EY	6.77	11.95	11.61	8.35	11.39	17.41	11.59	-30.09%
YoY %	-43.35%	2.93%	39.04%	-26.69%	-34.58%	50.22%	-	-
Horiz. %	58.41%	103.11%	100.17%	72.04%	98.27%	150.22%	100.00%	-
DY	2.69	3.20	0.00	4.31	2.80	4.67	0.00	-
YoY %	-15.94%	0.00%	0.00%	53.93%	-40.04%	0.00%	-	-
Horiz. %	57.60%	68.52%	0.00%	92.29%	59.96%	100.00%	-	-
P/NAPS	0.93	1.13	1.32	1.36	1.44	1.29	1.51	-27.58%
YoY %	-17.70%	-14.39%	-2.94%	-5.56%	11.63%	-14.57%	-	-
Horiz. %	61.59%	74.83%	87.42%	90.07%	95.36%	85.43%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:50:00

EMA 5

5 Mins

SELL

2024-07-03 16:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-03 16:40:00

ADX

5 Mins

SELL

2024-07-03 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-03 16:40:00

TURTLE SYSTEM 55

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

949

PTRANS

PERAK TRANSIT BERHAD

945

MPI

MALAYSIAN PACIFIC INDUSTRIES

938

HLIND

HONG LEONG INDUSTRIES BHD

895

YTLPOWR

YTL POWER INTERNATIONAL BHD

829

JCY

JCY INTERNATIONAL BERHAD

811

GENTING

GENTING BHD

704

PBBANK

PUBLIC BANK BHD

560

NOTION

NOTION VTEC BHD

552

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More