[ANNJOO] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 37.05%
YoY- 23.15%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,646,383 1,098,689 589,064 2,195,212 1,585,065 989,916 499,170 121.41%
PBT 149,267 112,033 82,721 252,853 192,574 133,263 98,662 31.75%
Tax -32,738 -29,888 -21,276 -47,477 -42,718 -30,644 -24,662 20.76%
NP 116,529 82,145 61,445 205,376 149,856 102,619 74,000 35.31%
-
NP to SH 116,529 82,145 61,445 205,376 149,856 102,619 74,000 35.31%
-
Tax Rate 21.93% 26.68% 25.72% 18.78% 22.18% 23.00% 25.00% -
Total Cost 1,529,854 1,016,544 527,619 1,989,836 1,435,209 887,297 425,170 134.63%
-
Net Worth 1,288,641 1,275,825 1,287,947 1,220,882 1,145,749 1,125,693 1,142,315 8.35%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 45,639 38,701 6,465 110,289 42,902 36,434 6,262 275.45%
Div Payout % 39.17% 47.11% 10.52% 53.70% 28.63% 35.50% 8.46% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,288,641 1,275,825 1,287,947 1,220,882 1,145,749 1,125,693 1,142,315 8.35%
NOSH 559,911 558,874 543,444 538,304 504,735 502,541 501,015 7.68%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.08% 7.48% 10.43% 9.36% 9.45% 10.37% 14.82% -
ROE 9.04% 6.44% 4.77% 16.82% 13.08% 9.12% 6.48% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 306.63 205.82 113.88 427.94 314.04 196.98 99.63 111.43%
EPS 22.01 15.63 11.88 40.52 29.69 20.42 14.77 30.43%
DPS 8.50 7.25 1.25 21.50 8.50 7.25 1.25 258.50%
NAPS 2.40 2.39 2.49 2.38 2.27 2.24 2.28 3.47%
Adjusted Per Share Value based on latest NOSH - 538,304
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 284.55 189.89 101.81 379.41 273.96 171.09 86.27 121.42%
EPS 20.14 14.20 10.62 35.50 25.90 17.74 12.79 35.31%
DPS 7.89 6.69 1.12 19.06 7.42 6.30 1.08 276.04%
NAPS 2.2272 2.2051 2.226 2.1101 1.9803 1.9456 1.9743 8.35%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.77 1.99 3.00 3.86 3.55 3.15 2.33 -
P/RPS 0.58 0.97 2.63 0.90 1.13 1.60 2.34 -60.50%
P/EPS 8.16 12.93 25.25 9.64 11.96 15.43 15.78 -35.54%
EY 12.26 7.73 3.96 10.37 8.36 6.48 6.34 55.15%
DY 4.80 3.64 0.42 5.57 2.39 2.30 0.54 328.53%
P/NAPS 0.74 0.83 1.20 1.62 1.56 1.41 1.02 -19.24%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 27/08/18 25/05/18 23/02/18 24/11/17 22/08/17 23/05/17 -
Price 1.31 1.97 2.52 3.70 3.88 3.19 3.38 -
P/RPS 0.43 0.96 2.21 0.86 1.24 1.62 3.39 -74.72%
P/EPS 6.04 12.80 21.21 9.24 13.07 15.62 22.88 -58.81%
EY 16.57 7.81 4.71 10.82 7.65 6.40 4.37 142.96%
DY 6.49 3.68 0.50 5.81 2.19 2.27 0.37 573.91%
P/NAPS 0.55 0.82 1.01 1.55 1.71 1.42 1.48 -48.27%

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