[ANNJOO] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 31.2%
YoY- 206.73%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,831,871 1,403,312 1,069,378 473,947 1,303,005 1,026,611 644,426 100.28%
PBT 139,848 137,410 123,893 46,385 36,344 10,406 -38,451 -
Tax -19,323 -14,320 -10,548 -4,573 -5,531 -2,957 285 -
NP 120,525 123,090 113,345 41,812 30,813 7,449 -38,166 -
-
NP to SH 119,903 122,728 112,371 41,483 31,617 8,816 -36,647 -
-
Tax Rate 13.82% 10.42% 8.51% 9.86% 15.22% 28.42% - -
Total Cost 1,711,346 1,280,222 956,033 432,135 1,272,192 1,019,162 682,592 84.24%
-
Net Worth 1,059,467 994,277 1,004,657 949,187 904,778 896,713 849,566 15.81%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 61,961 30,129 30,139 - 30,159 15,113 - -
Div Payout % 51.68% 24.55% 26.82% - 95.39% 171.43% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,059,467 994,277 1,004,657 949,187 904,778 896,713 849,566 15.81%
NOSH 502,117 502,160 502,328 502,215 502,655 503,771 502,702 -0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.58% 8.77% 10.60% 8.82% 2.36% 0.73% -5.92% -
ROE 11.32% 12.34% 11.19% 4.37% 3.49% 0.98% -4.31% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 364.83 279.45 212.88 94.37 259.22 203.79 128.19 100.44%
EPS 23.88 24.44 22.37 8.26 6.29 1.75 -7.29 -
DPS 12.34 6.00 6.00 0.00 6.00 3.00 0.00 -
NAPS 2.11 1.98 2.00 1.89 1.80 1.78 1.69 15.90%
Adjusted Per Share Value based on latest NOSH - 502,215
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 316.61 242.54 184.83 81.92 225.21 177.44 111.38 100.28%
EPS 20.72 21.21 19.42 7.17 5.46 1.52 -6.33 -
DPS 10.71 5.21 5.21 0.00 5.21 2.61 0.00 -
NAPS 1.8311 1.7185 1.7364 1.6405 1.5638 1.5498 1.4684 15.80%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.90 2.79 2.40 2.74 2.80 2.44 1.91 -
P/RPS 0.79 1.00 1.13 2.90 1.08 1.20 1.49 -34.41%
P/EPS 12.14 11.42 10.73 33.17 44.52 139.43 -26.20 -
EY 8.23 8.76 9.32 3.01 2.25 0.72 -3.82 -
DY 4.26 2.15 2.50 0.00 2.14 1.23 0.00 -
P/NAPS 1.37 1.41 1.20 1.45 1.56 1.37 1.13 13.66%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 26/11/10 03/08/10 28/04/10 25/02/10 16/11/09 25/08/09 -
Price 2.86 2.86 2.57 2.85 2.80 2.75 2.30 -
P/RPS 0.78 1.02 1.21 3.02 1.08 1.35 1.79 -42.43%
P/EPS 11.98 11.70 11.49 34.50 44.52 157.14 -31.55 -
EY 8.35 8.55 8.70 2.90 2.25 0.64 -3.17 -
DY 4.31 2.10 2.33 0.00 2.14 1.09 0.00 -
P/NAPS 1.36 1.44 1.29 1.51 1.56 1.54 1.36 0.00%

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
Post a Comment