[ANNJOO] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 20.9%
YoY- 1067.89%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,126,524 2,291,946 2,453,941 2,452,127 2,345,072 2,154,469 1,897,207 7.91%
PBT 18,795 24,971 49,613 13,030 11,258 4,486 7,306 87.85%
Tax -2,652 -1,636 -7,910 5,176 3,801 7,783 3,791 -
NP 16,143 23,335 41,703 18,206 15,059 12,269 11,097 28.41%
-
NP to SH 16,143 23,335 41,703 18,206 15,059 12,269 11,251 27.24%
-
Tax Rate 14.11% 6.55% 15.94% -39.72% -33.76% -173.50% -51.89% -
Total Cost 2,110,381 2,268,611 2,412,238 2,433,921 2,330,013 2,142,200 1,886,110 7.78%
-
Net Worth 1,075,249 1,064,633 1,070,710 1,053,042 1,061,526 1,054,199 1,038,972 2.31%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 5,021 15,036 10,014 10,014 10,014 - - -
Div Payout % 31.11% 64.44% 24.01% 55.01% 66.50% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,075,249 1,064,633 1,070,710 1,053,042 1,061,526 1,054,199 1,038,972 2.31%
NOSH 502,452 502,185 500,332 499,072 500,720 501,999 501,919 0.07%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.76% 1.02% 1.70% 0.74% 0.64% 0.57% 0.58% -
ROE 1.50% 2.19% 3.89% 1.73% 1.42% 1.16% 1.08% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 423.23 456.39 490.46 491.34 468.34 429.18 377.99 7.83%
EPS 3.21 4.65 8.34 3.65 3.01 2.44 2.24 27.13%
DPS 1.00 3.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 2.14 2.12 2.14 2.11 2.12 2.10 2.07 2.24%
Adjusted Per Share Value based on latest NOSH - 499,072
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 295.79 318.80 341.33 341.08 326.19 299.68 263.89 7.91%
EPS 2.25 3.25 5.80 2.53 2.09 1.71 1.56 27.68%
DPS 0.70 2.09 1.39 1.39 1.39 0.00 0.00 -
NAPS 1.4956 1.4808 1.4893 1.4647 1.4765 1.4663 1.4452 2.31%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.01 1.07 1.29 1.15 1.12 1.05 1.24 -
P/RPS 0.24 0.23 0.26 0.23 0.24 0.24 0.33 -19.14%
P/EPS 31.44 23.03 15.48 31.52 37.24 42.96 55.32 -31.41%
EY 3.18 4.34 6.46 3.17 2.69 2.33 1.81 45.65%
DY 0.99 2.80 1.55 1.74 1.79 0.00 0.00 -
P/NAPS 0.47 0.50 0.60 0.55 0.53 0.50 0.60 -15.03%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 26/11/14 28/08/14 26/05/14 26/02/14 28/11/13 -
Price 1.02 1.12 1.15 1.33 1.15 1.11 1.15 -
P/RPS 0.24 0.25 0.23 0.27 0.25 0.26 0.30 -13.83%
P/EPS 31.75 24.10 13.80 36.46 38.24 45.42 51.30 -27.39%
EY 3.15 4.15 7.25 2.74 2.62 2.20 1.95 37.71%
DY 0.98 2.68 1.74 1.50 1.74 0.00 0.00 -
P/NAPS 0.48 0.53 0.54 0.63 0.54 0.53 0.56 -9.77%

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