[ANNJOO] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock

[ANNJOO] ANN JOO RESOURCES BHD

Announcement Date

26-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- -3.75%

YoY- -27.19%

Quarter Report

4Q 2018 AJR Financial Results.pdf

Latest QR

Upcoming QR

ANNJOO's Result

ANNJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	2,156,972	2,224,888	2,152,496	2,322,108	2,195,177	2,197,378	2,356,256	-5.71%
YoY %	-3.05%	3.36%	-7.30%	5.78%	-0.10%	-6.74%	-	-
Horiz. %	91.54%	94.42%	91.35%	98.55%	93.16%	93.26%	100.00%	-
PBT	-194,650	-127,344	-43,688	149,947	199,022	224,066	330,884	-
YoY %	-52.85%	-191.49%	-129.14%	-24.66%	-11.18%	-32.28%	-	-
Horiz. %	-58.83%	-38.49%	-13.20%	45.32%	60.15%	67.72%	100.00%	-
Tax	48,808	38,646	17,296	-403	-43,650	-59,776	-85,104	-
YoY %	26.30%	123.44%	4,391.81%	99.08%	26.98%	29.76%	-	-
Horiz. %	-57.35%	-45.41%	-20.32%	0.47%	51.29%	70.24%	100.00%	-
NP	-145,842	-88,698	-26,392	149,544	155,372	164,290	245,780	-
YoY %	-64.43%	-236.08%	-117.65%	-3.75%	-5.43%	-33.16%	-	-
Horiz. %	-59.34%	-36.09%	-10.74%	60.84%	63.22%	66.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-145,842	-88,698	-26,392	149,544	155,372	164,290	245,780	-
YoY %	-64.43%	-236.08%	-117.65%	-3.75%	-5.43%	-33.16%	-	-
Horiz. %	-59.34%	-36.09%	-10.74%	60.84%	63.22%	66.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	0.27%	21.93%	26.68%	25.72%	-
YoY %	-	-	-	-98.77%	-17.80%	3.73%	-	-
Horiz. %	-	-	-	1.05%	85.26%	103.73%	100.00%	-
Total Cost	2,302,814	2,313,586	2,178,888	2,172,564	2,039,805	2,033,088	2,110,476	5.98%
YoY %	-0.47%	6.18%	0.29%	6.51%	0.33%	-3.67%	-	-
Horiz. %	109.11%	109.62%	103.24%	102.94%	96.65%	96.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,185,186	1,249,832	1,319,866	1,323,548	1,288,641	1,275,825	1,287,947	-5.38%
YoY %	-5.17%	-5.31%	-0.28%	2.71%	1.00%	-0.94%	-	-
Horiz. %	92.02%	97.04%	102.48%	102.76%	100.05%	99.06%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	17,957	13,468	26,936	78,014	60,852	77,403	25,862	-21.57%
YoY %	33.33%	-50.00%	-65.47%	28.20%	-21.38%	199.29%	-	-
Horiz. %	69.43%	52.08%	104.15%	301.65%	235.30%	299.29%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	52.17%	39.17%	47.11%	10.52%	-
YoY %	0.00%	0.00%	0.00%	33.19%	-16.85%	347.81%	-	-
Horiz. %	0.00%	0.00%	0.00%	495.91%	372.34%	447.81%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	1,185,186	1,249,832	1,319,866	1,323,548	1,288,641	1,275,825	1,287,947	-5.38%
YoY %	-5.17%	-5.31%	-0.28%	2.71%	1.00%	-0.94%	-	-
Horiz. %	92.02%	97.04%	102.48%	102.76%	100.05%	99.06%	100.00%	-
NOSH	559,911	559,911	559,911	559,911	559,911	558,874	543,444	2.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.19%	2.84%	-	-
Horiz. %	103.03%	103.03%	103.03%	103.03%	103.03%	102.84%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	-6.76%	-3.99%	-1.23%	6.44%	7.08%	7.48%	10.43%	-
YoY %	-69.42%	-224.39%	-119.10%	-9.04%	-5.35%	-28.28%	-	-
Horiz. %	-64.81%	-38.26%	-11.79%	61.74%	67.88%	71.72%	100.00%	-
ROE	-12.31%	-7.10%	-2.00%	11.30%	12.06%	12.88%	19.08%	-
YoY %	-73.38%	-255.00%	-117.70%	-6.30%	-6.37%	-32.49%	-	-
Horiz. %	-64.52%	-37.21%	-10.48%	59.22%	63.21%	67.51%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	400.39	412.99	399.56	431.60	408.84	411.63	455.54	-8.23%
YoY %	-3.05%	3.36%	-7.42%	5.57%	-0.68%	-9.64%	-	-
Horiz. %	87.89%	90.66%	87.71%	94.74%	89.75%	90.36%	100.00%	-
EPS	-27.07	-16.46	-4.88	28.13	29.35	31.26	47.52	-
YoY %	-64.46%	-237.30%	-117.35%	-4.16%	-6.11%	-34.22%	-	-
Horiz. %	-56.97%	-34.64%	-10.27%	59.20%	61.76%	65.78%	100.00%	-
DPS	3.33	2.50	5.00	14.50	11.33	14.50	5.00	-23.71%
YoY %	33.20%	-50.00%	-65.52%	27.98%	-21.86%	190.00%	-	-
Horiz. %	66.60%	50.00%	100.00%	290.00%	226.60%	290.00%	100.00%	-
NAPS	2.20	2.32	2.45	2.46	2.40	2.39	2.49	-7.91%
YoY %	-5.17%	-5.31%	-0.41%	2.50%	0.42%	-4.02%	-	-
Horiz. %	88.35%	93.17%	98.39%	98.80%	96.39%	95.98%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 559,911
RPS	300.02	309.47	299.40	322.99	305.34	305.64	327.74	-5.71%
YoY %	-3.05%	3.36%	-7.30%	5.78%	-0.10%	-6.74%	-	-
Horiz. %	91.54%	94.43%	91.35%	98.55%	93.17%	93.26%	100.00%	-
EPS	-20.29	-12.34	-3.67	20.80	21.61	22.85	34.19	-
YoY %	-64.42%	-236.24%	-117.64%	-3.75%	-5.43%	-33.17%	-	-
Horiz. %	-59.34%	-36.09%	-10.73%	60.84%	63.21%	66.83%	100.00%	-
DPS	2.50	1.87	3.75	10.85	8.46	10.77	3.60	-21.56%
YoY %	33.69%	-50.13%	-65.44%	28.25%	-21.45%	199.17%	-	-
Horiz. %	69.44%	51.94%	104.17%	301.39%	235.00%	299.17%	100.00%	-
NAPS	1.6485	1.7385	1.8359	1.841	1.7924	1.7746	1.7915	-5.39%
YoY %	-5.18%	-5.31%	-0.28%	2.71%	1.00%	-0.94%	-	-
Horiz. %	92.02%	97.04%	102.48%	102.76%	100.05%	99.06%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	1.21	1.54	1.57	1.25	1.77	1.99	3.00	-
P/RPS	0.30	0.37	0.39	0.29	0.43	0.48	0.66	-40.85%
YoY %	-18.92%	-5.13%	34.48%	-32.56%	-10.42%	-27.27%	-	-
Horiz. %	45.45%	56.06%	59.09%	43.94%	65.15%	72.73%	100.00%	-
P/EPS	-4.47	-9.35	-32.05	4.50	6.12	6.47	6.31	-
YoY %	52.19%	70.83%	-812.22%	-26.47%	-5.41%	2.54%	-	-
Horiz. %	-70.84%	-148.18%	-507.92%	71.32%	96.99%	102.54%	100.00%	-
EY	-22.37	-10.69	-3.12	22.24	16.35	15.47	15.84	-
YoY %	-109.26%	-242.63%	-114.03%	36.02%	5.69%	-2.34%	-	-
Horiz. %	-141.22%	-67.49%	-19.70%	140.40%	103.22%	97.66%	100.00%	-
DY	2.75	1.62	3.18	11.60	6.40	7.29	1.67	39.40%
YoY %	69.75%	-49.06%	-72.59%	81.25%	-12.21%	336.53%	-	-
Horiz. %	164.67%	97.01%	190.42%	694.61%	383.23%	436.53%	100.00%	-
P/NAPS	0.55	0.66	0.64	0.51	0.74	0.83	1.20	-40.52%
YoY %	-16.67%	3.12%	25.49%	-31.08%	-10.84%	-30.83%	-	-
Horiz. %	45.83%	55.00%	53.33%	42.50%	61.67%	69.17%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	27/11/19	28/08/19	28/05/19	26/02/19	30/11/18	27/08/18	25/05/18	-
Price	1.01	1.23	1.47	1.52	1.31	1.97	2.52	-
P/RPS	0.25	0.30	0.37	0.35	0.32	0.48	0.55	-40.85%
YoY %	-16.67%	-18.92%	5.71%	9.38%	-33.33%	-12.73%	-	-
Horiz. %	45.45%	54.55%	67.27%	63.64%	58.18%	87.27%	100.00%	-
P/EPS	-3.73	-7.47	-30.01	5.47	4.53	6.40	5.30	-
YoY %	50.07%	75.11%	-648.63%	20.75%	-29.22%	20.75%	-	-
Horiz. %	-70.38%	-140.94%	-566.23%	103.21%	85.47%	120.75%	100.00%	-
EY	-26.80	-13.39	-3.33	18.29	22.09	15.62	18.86	-
YoY %	-100.15%	-302.10%	-118.21%	-17.20%	41.42%	-17.18%	-	-
Horiz. %	-142.10%	-71.00%	-17.66%	96.98%	117.13%	82.82%	100.00%	-
DY	3.30	2.03	3.40	9.54	8.65	7.36	1.98	40.52%
YoY %	62.56%	-40.29%	-64.36%	10.29%	17.53%	271.72%	-	-
Horiz. %	166.67%	102.53%	171.72%	481.82%	436.87%	371.72%	100.00%	-
P/NAPS	0.46	0.53	0.60	0.62	0.55	0.82	1.01	-40.77%
YoY %	-13.21%	-11.67%	-3.23%	12.73%	-32.93%	-18.81%	-	-
Horiz. %	45.54%	52.48%	59.41%	61.39%	54.46%	81.19%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos