[ANNJOO] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	2,222,054	2,662,220	2,755,626	2,685,236	1,947,857	1,721,229	1,627,208	22.96%
YoY %	-16.53%	-3.39%	2.62%	37.86%	13.17%	5.78%	-	-
Horiz. %	136.56%	163.61%	169.35%	165.02%	119.71%	105.78%	100.00%	-
PBT	105,086	580,542	707,022	503,444	212,385	198,568	190,056	-32.51%
YoY %	-81.90%	-17.89%	40.44%	137.04%	6.96%	4.48%	-	-
Horiz. %	55.29%	305.46%	372.01%	264.89%	111.75%	104.48%	100.00%	-
Tax	29,264	-133,242	-138,892	-91,816	-36,104	-27,754	-27,194	-
YoY %	121.96%	4.07%	-51.27%	-154.31%	-30.09%	-2.06%	-	-
Horiz. %	-107.61%	489.97%	510.75%	337.63%	132.76%	102.06%	100.00%	-
NP	134,350	447,300	568,130	411,628	176,281	170,813	162,862	-11.99%
YoY %	-69.96%	-21.27%	38.02%	133.51%	3.20%	4.88%	-	-
Horiz. %	82.49%	274.65%	348.84%	252.75%	108.24%	104.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,398	446,617	570,912	419,792	171,420	159,540	139,010	0.18%
YoY %	-68.79%	-21.77%	36.00%	144.89%	7.45%	14.77%	-	-
Horiz. %	100.28%	321.28%	410.70%	301.99%	123.31%	114.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-27.85%	22.95%	19.64%	18.24%	17.00%	13.98%	14.31%	-
YoY %	-221.35%	16.85%	7.68%	7.29%	21.60%	-2.31%	-	-
Horiz. %	-194.62%	160.38%	137.25%	127.46%	118.80%	97.69%	100.00%	-
Total Cost	2,087,704	2,214,920	2,187,496	2,273,608	1,771,576	1,550,416	1,464,346	26.53%
YoY %	-5.74%	1.25%	-3.79%	28.34%	14.26%	5.88%	-	-
Horiz. %	142.57%	151.26%	149.38%	155.26%	120.98%	105.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	897,013	1,080,360	1,097,709	952,190	567,319	673,543	674,151	20.86%
YoY %	-16.97%	-1.58%	15.28%	67.84%	-15.77%	-0.09%	-	-
Horiz. %	133.06%	160.25%	162.83%	141.24%	84.15%	99.91%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	61,160	81,923	123,685	-	57,088	35,922	53,932	8.70%
YoY %	-25.34%	-33.76%	0.00%	-	58.92%	-33.39%	-	-
Horiz. %	113.40%	151.90%	229.34%	-	105.85%	66.61%	100.00%	-
Div Payout %	43.87%	18.34%	21.66%	-	33.30%	22.52%	38.80%	-
YoY %	139.20%	-15.33%	0.00%	-	47.87%	-41.96%	-	-
Horiz. %	113.07%	47.27%	55.82%	-	85.82%	58.04%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	897,013	1,080,360	1,097,709	952,190	567,319	673,543	674,151	20.86%
YoY %	-16.97%	-1.58%	15.28%	67.84%	-15.77%	-0.09%	-	-
Horiz. %	133.06%	160.25%	162.83%	141.24%	84.15%	99.91%	100.00%	-
NOSH	509,666	512,019	515,356	517,495	356,804	336,771	337,075	31.57%
YoY %	-0.46%	-0.65%	-0.41%	45.04%	5.95%	-0.09%	-	-
Horiz. %	151.20%	151.90%	152.89%	153.53%	105.85%	99.91%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	6.05%	16.80%	20.62%	15.33%	9.05%	9.92%	10.01%	-
YoY %	-63.99%	-18.53%	34.51%	69.39%	-8.77%	-0.90%	-	-
Horiz. %	60.44%	167.83%	205.99%	153.15%	90.41%	99.10%	100.00%	-
ROE	15.54%	41.34%	52.01%	44.09%	30.22%	23.69%	20.62%	-
YoY %	-62.41%	-20.52%	17.96%	45.90%	27.56%	14.89%	-	-
Horiz. %	75.36%	200.48%	252.23%	213.82%	146.56%	114.89%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	435.98	519.95	534.70	518.89	545.92	511.10	482.74	-6.53%
YoY %	-16.15%	-2.76%	3.05%	-4.95%	6.81%	5.87%	-	-
Horiz. %	90.31%	107.71%	110.76%	107.49%	113.09%	105.87%	100.00%	-
EPS	27.35	87.23	110.78	81.12	33.79	31.56	27.48	-0.31%
YoY %	-68.65%	-21.26%	36.56%	140.07%	7.07%	14.85%	-	-
Horiz. %	99.53%	317.43%	403.13%	295.20%	122.96%	114.85%	100.00%	-
DPS	12.00	16.00	24.00	0.00	16.00	10.67	16.00	-17.37%
YoY %	-25.00%	-33.33%	0.00%	0.00%	49.95%	-33.31%	-	-
Horiz. %	75.00%	100.00%	150.00%	0.00%	100.00%	66.69%	100.00%	-
NAPS	1.76	2.11	2.13	1.84	1.59	2.00	2.00	-8.13%
YoY %	-16.59%	-0.94%	15.76%	15.72%	-20.50%	0.00%	-	-
Horiz. %	88.00%	105.50%	106.50%	92.00%	79.50%	100.00%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 517,495
RPS	384.05	460.13	476.27	464.11	336.66	297.49	281.24	22.96%
YoY %	-16.53%	-3.39%	2.62%	37.86%	13.17%	5.78%	-	-
Horiz. %	136.56%	163.61%	169.35%	165.02%	119.71%	105.78%	100.00%	-
EPS	24.09	77.19	98.67	72.56	29.63	27.57	24.03	0.16%
YoY %	-68.79%	-21.77%	35.98%	144.89%	7.47%	14.73%	-	-
Horiz. %	100.25%	321.22%	410.61%	301.96%	123.30%	114.73%	100.00%	-
DPS	10.57	14.16	21.38	0.00	9.87	6.21	9.32	8.71%
YoY %	-25.35%	-33.77%	0.00%	0.00%	58.94%	-33.37%	-	-
Horiz. %	113.41%	151.93%	229.40%	0.00%	105.90%	66.63%	100.00%	-
NAPS	1.5504	1.8673	1.8972	1.6457	0.9805	1.1641	1.1652	20.87%
YoY %	-16.97%	-1.58%	15.28%	67.84%	-15.77%	-0.09%	-	-
Horiz. %	133.06%	160.26%	162.82%	141.24%	84.15%	99.91%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.18	2.50	3.82	3.00	2.67	3.88	3.76	-
P/RPS	0.27	0.48	0.71	0.58	0.49	0.76	0.78	-50.54%
YoY %	-43.75%	-32.39%	22.41%	18.37%	-35.53%	-2.56%	-	-
Horiz. %	34.62%	61.54%	91.03%	74.36%	62.82%	97.44%	100.00%	-
P/EPS	4.31	2.87	3.45	3.70	5.56	8.19	9.12	-39.19%
YoY %	50.17%	-16.81%	-6.76%	-33.45%	-32.11%	-10.20%	-	-
Horiz. %	47.26%	31.47%	37.83%	40.57%	60.96%	89.80%	100.00%	-
EY	23.18	34.89	29.00	27.04	17.99	12.21	10.97	64.29%
YoY %	-33.56%	20.31%	7.25%	50.31%	47.34%	11.30%	-	-
Horiz. %	211.30%	318.05%	264.36%	246.49%	163.99%	111.30%	100.00%	-
DY	10.17	6.40	6.28	0.00	5.99	2.75	4.26	78.15%
YoY %	58.91%	1.91%	0.00%	0.00%	117.82%	-35.45%	-	-
Horiz. %	238.73%	150.23%	147.42%	0.00%	140.61%	64.55%	100.00%	-
P/NAPS	0.67	1.18	1.79	1.63	1.68	1.94	1.88	-49.57%
YoY %	-43.22%	-34.08%	9.82%	-2.98%	-13.40%	3.19%	-	-
Horiz. %	35.64%	62.77%	95.21%	86.70%	89.36%	103.19%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	23/02/09	27/11/08	07/08/08	07/05/08	18/02/08	07/11/07	15/08/07	-
Price	1.18	1.27	3.68	3.78	3.26	4.14	3.48	-
P/RPS	0.27	0.24	0.69	0.73	0.60	0.81	0.72	-47.84%
YoY %	12.50%	-65.22%	-5.48%	21.67%	-25.93%	12.50%	-	-
Horiz. %	37.50%	33.33%	95.83%	101.39%	83.33%	112.50%	100.00%	-
P/EPS	4.31	1.46	3.32	4.66	6.79	8.74	8.44	-35.98%
YoY %	195.21%	-56.02%	-28.76%	-31.37%	-22.31%	3.55%	-	-
Horiz. %	51.07%	17.30%	39.34%	55.21%	80.45%	103.55%	100.00%	-
EY	23.18	68.68	30.10	21.46	14.74	11.44	11.85	56.09%
YoY %	-66.25%	128.17%	40.26%	45.59%	28.85%	-3.46%	-	-
Horiz. %	195.61%	579.58%	254.01%	181.10%	124.39%	96.54%	100.00%	-
DY	10.17	12.60	6.52	0.00	4.91	2.58	4.60	69.30%
YoY %	-19.29%	93.25%	0.00%	0.00%	90.31%	-43.91%	-	-
Horiz. %	221.09%	273.91%	141.74%	0.00%	106.74%	56.09%	100.00%	-
P/NAPS	0.67	0.60	1.73	2.05	2.05	2.07	1.74	-46.91%
YoY %	11.67%	-65.32%	-15.61%	0.00%	-0.97%	18.97%	-	-
Horiz. %	38.51%	34.48%	99.43%	117.82%	117.82%	118.97%	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

PTRANS

PERAK TRANSIT BERHAD

943

MPI

MALAYSIAN PACIFIC INDUSTRIES

895

SALCON

SALCON BHD

884

HLIND

HONG LEONG INDUSTRIES BHD

798

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

WCT

WCT HOLDINGS BERHAD

576

GENTING

GENTING BHD

562

JCY

JCY INTERNATIONAL BERHAD

538

PBBANK

PUBLIC BANK BHD

525

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