[ANNJOO] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 104.08%
YoY- 3.66%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,870,050 1,397,914 1,074,184 489,525 1,760,928 1,347,386 1,021,916 49.33%
PBT 202,128 142,533 102,836 7,396 -140,544 -92,583 -8,782 -
Tax -35,353 -21,698 -4,920 -1,875 5,069 4,776 3,260 -
NP 166,775 120,835 97,916 5,521 -135,475 -87,807 -5,522 -
-
NP to SH 166,775 120,835 97,916 5,521 -135,475 -87,807 -5,522 -
-
Tax Rate 17.49% 15.22% 4.78% 25.35% - - - -
Total Cost 1,703,275 1,277,079 976,268 484,004 1,896,403 1,435,193 1,027,438 39.85%
-
Net Worth 1,066,118 1,046,168 1,021,209 933,550 926,196 976,189 1,059,219 0.43%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 75,078 30,033 30,035 - - - - -
Div Payout % 45.02% 24.86% 30.67% - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,066,118 1,046,168 1,021,209 933,550 926,196 976,189 1,059,219 0.43%
NOSH 500,525 500,559 500,593 501,909 500,646 500,610 501,999 -0.19%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.92% 8.64% 9.12% 1.13% -7.69% -6.52% -0.54% -
ROE 15.64% 11.55% 9.59% 0.59% -14.63% -8.99% -0.52% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 373.62 279.27 214.58 97.53 351.73 269.15 203.57 49.62%
EPS 33.32 24.14 19.56 1.10 -27.06 -17.54 -1.10 -
DPS 15.00 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.09 2.04 1.86 1.85 1.95 2.11 0.62%
Adjusted Per Share Value based on latest NOSH - 501,909
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 323.21 241.61 185.66 84.61 304.35 232.88 176.62 49.33%
EPS 28.82 20.88 16.92 0.95 -23.41 -15.18 -0.95 -
DPS 12.98 5.19 5.19 0.00 0.00 0.00 0.00 -
NAPS 1.8426 1.8082 1.765 1.6135 1.6008 1.6872 1.8307 0.43%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.17 2.07 1.14 0.88 0.67 0.725 0.95 -
P/RPS 0.58 0.74 0.53 0.90 0.19 0.27 0.47 14.97%
P/EPS 6.51 8.57 5.83 80.00 -2.48 -4.13 -86.36 -
EY 15.35 11.66 17.16 1.25 -40.39 -24.19 -1.16 -
DY 6.91 2.90 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.99 0.56 0.47 0.36 0.37 0.45 72.12%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 17/11/16 15/08/16 25/05/16 25/02/16 27/11/15 27/08/15 -
Price 2.53 2.08 1.64 0.995 0.645 0.67 0.74 -
P/RPS 0.68 0.74 0.76 1.02 0.18 0.25 0.36 52.51%
P/EPS 7.59 8.62 8.38 90.45 -2.38 -3.82 -67.27 -
EY 13.17 11.61 11.93 1.11 -41.95 -26.18 -1.49 -
DY 5.93 2.88 3.66 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.00 0.80 0.53 0.35 0.34 0.35 125.27%

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