[ANNJOO] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 21.26%
YoY- 117.85%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,172,547 1,947,858 1,624,220 1,522,271 1,634,528 1,449,856 1,249,671 44.53%
PBT 293,371 212,386 176,557 158,264 141,179 134,606 106,423 96.48%
Tax -31,732 -14,668 -13,165 -12,165 -12,821 -7,836 -15,636 60.22%
NP 261,639 197,718 163,392 146,099 128,358 126,770 90,787 102.38%
-
NP to SH 267,162 192,453 147,495 119,289 98,377 104,473 75,567 131.89%
-
Tax Rate 10.82% 6.91% 7.46% 7.69% 9.08% 5.82% 14.69% -
Total Cost 1,910,908 1,750,140 1,460,828 1,376,172 1,506,170 1,323,086 1,158,884 39.53%
-
Net Worth 952,190 829,470 672,265 673,499 347,974 634,475 634,716 31.01%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 68,674 68,674 47,189 60,693 45,815 45,815 35,142 56.24%
Div Payout % 25.71% 35.68% 31.99% 50.88% 46.57% 43.85% 46.50% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 952,190 829,470 672,265 673,499 347,974 634,475 634,716 31.01%
NOSH 517,495 521,679 336,132 336,749 347,974 337,486 337,615 32.90%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.04% 10.15% 10.06% 9.60% 7.85% 8.74% 7.26% -
ROE 28.06% 23.20% 21.94% 17.71% 28.27% 16.47% 11.91% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 419.82 373.38 483.21 452.05 469.73 429.60 370.15 8.74%
EPS 51.63 36.89 43.88 35.42 28.27 30.96 22.38 74.50%
DPS 13.27 13.16 14.04 18.02 13.17 13.58 10.41 17.54%
NAPS 1.84 1.59 2.00 2.00 1.00 1.88 1.88 -1.42%
Adjusted Per Share Value based on latest NOSH - 336,749
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 300.40 269.33 224.58 210.48 226.00 200.47 172.79 44.53%
EPS 36.94 26.61 20.39 16.49 13.60 14.45 10.45 131.87%
DPS 9.50 9.50 6.52 8.39 6.33 6.33 4.86 56.27%
NAPS 1.3166 1.1469 0.9295 0.9312 0.4811 0.8773 0.8776 31.01%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.00 2.67 3.88 3.76 2.15 1.48 1.26 -
P/RPS 0.71 0.72 0.80 0.83 0.46 0.34 0.34 63.30%
P/EPS 5.81 7.24 8.84 10.61 7.60 4.78 5.63 2.11%
EY 17.21 13.82 11.31 9.42 13.15 20.92 17.76 -2.07%
DY 4.42 4.93 3.62 4.79 6.12 9.17 8.26 -34.06%
P/NAPS 1.63 1.68 1.94 1.88 2.15 0.79 0.67 80.78%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 07/05/08 18/02/08 07/11/07 15/08/07 30/05/07 14/02/07 29/11/06 -
Price 3.78 3.26 4.14 3.48 3.74 2.55 1.49 -
P/RPS 0.90 0.87 0.86 0.77 0.80 0.59 0.40 71.62%
P/EPS 7.32 8.84 9.43 9.82 13.23 8.24 6.66 6.49%
EY 13.66 11.32 10.60 10.18 7.56 12.14 15.02 -6.12%
DY 3.51 4.04 3.39 5.18 3.52 5.32 6.99 -36.79%
P/NAPS 2.05 2.05 2.07 1.74 3.74 1.36 0.79 88.72%

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