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

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -2.3%
YoY- 279.24%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,737,068 1,111,864 557,148 1,831,871 1,403,312 1,069,378 473,947 137.52%
PBT 59,494 92,696 53,638 139,848 137,410 123,893 46,385 18.03%
Tax -8,407 -17,172 -10,973 -19,323 -14,320 -10,548 -4,573 50.01%
NP 51,087 75,524 42,665 120,525 123,090 113,345 41,812 14.27%
-
NP to SH 50,448 75,004 42,301 119,903 122,728 112,371 41,483 13.91%
-
Tax Rate 14.13% 18.53% 20.46% 13.82% 10.42% 8.51% 9.86% -
Total Cost 1,685,981 1,036,340 514,483 1,711,346 1,280,222 956,033 432,135 147.62%
-
Net Worth 1,064,425 1,109,360 1,100,201 1,059,467 994,277 1,004,657 949,187 7.93%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 20,083 20,078 - 61,961 30,129 30,139 - -
Div Payout % 39.81% 26.77% - 51.68% 24.55% 26.82% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,064,425 1,109,360 1,100,201 1,059,467 994,277 1,004,657 949,187 7.93%
NOSH 502,087 501,973 502,375 502,117 502,160 502,328 502,215 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.94% 6.79% 7.66% 6.58% 8.77% 10.60% 8.82% -
ROE 4.74% 6.76% 3.84% 11.32% 12.34% 11.19% 4.37% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 345.97 221.50 110.90 364.83 279.45 212.88 94.37 137.57%
EPS 10.05 14.94 8.42 23.88 24.44 22.37 8.26 13.95%
DPS 4.00 4.00 0.00 12.34 6.00 6.00 0.00 -
NAPS 2.12 2.21 2.19 2.11 1.98 2.00 1.89 7.94%
Adjusted Per Share Value based on latest NOSH - 504,074
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 300.23 192.17 96.30 316.61 242.54 184.83 81.92 137.51%
EPS 8.72 12.96 7.31 20.72 21.21 19.42 7.17 13.92%
DPS 3.47 3.47 0.00 10.71 5.21 5.21 0.00 -
NAPS 1.8397 1.9174 1.9015 1.8311 1.7185 1.7364 1.6405 7.93%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
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 0.57 1.26 2.61 0.79 1.00 1.13 2.90 -66.16%
P/EPS 19.71 18.74 34.44 12.14 11.42 10.73 33.17 -29.29%
EY 5.07 5.34 2.90 8.23 8.76 9.32 3.01 41.52%
DY 2.02 1.43 0.00 4.26 2.15 2.50 0.00 -
P/NAPS 0.93 1.27 1.32 1.37 1.41 1.20 1.45 -25.60%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
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 0.57 1.13 2.61 0.78 1.02 1.21 3.02 -67.06%
P/EPS 19.71 16.73 34.44 11.98 11.70 11.49 34.50 -31.12%
EY 5.07 5.98 2.90 8.35 8.55 8.70 2.90 45.07%
DY 2.02 1.60 0.00 4.31 2.10 2.33 0.00 -
P/NAPS 0.93 1.13 1.32 1.36 1.44 1.29 1.51 -27.58%

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