[ANNJOO] QoQ TTM Result on 30-Jun-2018 [#2]

Stock

[ANNJOO] ANN JOO RESOURCES BHD

Announcement Date

27-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -4.11%

YoY- 7.83%

Quarter Report

2Q2018 Financial Result.pdf

Latest QR

Upcoming QR

ANNJOO's Result

ANNJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
TTM Result
Revenue	2,271,168	2,322,108	2,256,530	2,303,985	2,285,106	2,195,212	2,057,201	6.82%
YoY %	-2.19%	2.91%	-2.06%	0.83%	4.10%	6.71%	-	-
Horiz. %	110.40%	112.88%	109.69%	112.00%	111.08%	106.71%	100.00%	-
PBT	56,304	149,947	209,546	231,623	236,912	252,853	252,169	-63.22%
YoY %	-62.45%	-28.44%	-9.53%	-2.23%	-6.30%	0.27%	-	-
Horiz. %	22.33%	59.46%	83.10%	91.85%	93.95%	100.27%	100.00%	-
Tax	25,197	-403	-37,497	-46,721	-44,091	-47,477	-56,373	-
YoY %	6,352.36%	98.93%	19.74%	-5.96%	7.13%	15.78%	-	-
Horiz. %	-44.70%	0.71%	66.52%	82.88%	78.21%	84.22%	100.00%	-
NP	81,501	149,544	172,049	184,902	192,821	205,376	195,796	-44.28%
YoY %	-45.50%	-13.08%	-6.95%	-4.11%	-6.11%	4.89%	-	-
Horiz. %	41.63%	76.38%	87.87%	94.44%	98.48%	104.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,501	149,544	172,049	184,902	192,821	205,376	195,796	-44.28%
YoY %	-45.50%	-13.08%	-6.95%	-4.11%	-6.11%	4.89%	-	-
Horiz. %	41.63%	76.38%	87.87%	94.44%	98.48%	104.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-44.75%	0.27%	17.89%	20.17%	18.61%	18.78%	22.36%	-
YoY %	-16,674.07%	-98.49%	-11.30%	8.38%	-0.91%	-16.01%	-	-
Horiz. %	-200.13%	1.21%	80.01%	90.21%	83.23%	83.99%	100.00%	-
Total Cost	2,189,667	2,172,564	2,084,481	2,119,083	2,092,285	1,989,836	1,861,405	11.44%
YoY %	0.79%	4.23%	-1.63%	1.28%	5.15%	6.90%	-	-
Horiz. %	117.64%	116.72%	111.98%	113.84%	112.40%	106.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,319,866	1,323,548	1,288,641	1,275,825	1,287,947	1,220,882	1,155,474	9.28%
YoY %	-0.28%	2.71%	1.00%	-0.94%	5.49%	5.66%	-	-
Horiz. %	114.23%	114.55%	111.52%	110.42%	111.46%	105.66%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	77,756	77,488	111,893	111,544	109,746	109,543	87,895	-7.85%
YoY %	0.35%	-30.75%	0.31%	1.64%	0.19%	24.63%	-	-
Horiz. %	88.46%	88.16%	127.30%	126.91%	124.86%	124.63%	100.00%	-
Div Payout %	95.41%	51.82%	65.04%	60.33%	56.92%	53.34%	44.89%	-
YoY %	84.12%	-20.33%	7.81%	5.99%	6.71%	18.82%	-	-
Horiz. %	212.54%	115.44%	144.89%	134.40%	126.80%	118.82%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	1,319,866	1,323,548	1,288,641	1,275,825	1,287,947	1,220,882	1,155,474	9.28%
YoY %	-0.28%	2.71%	1.00%	-0.94%	5.49%	5.66%	-	-
Horiz. %	114.23%	114.55%	111.52%	110.42%	111.46%	105.66%	100.00%	-
NOSH	559,911	559,911	559,911	558,874	543,444	538,304	509,019	6.56%
YoY %	0.00%	0.00%	0.19%	2.84%	0.95%	5.75%	-	-
Horiz. %	110.00%	110.00%	110.00%	109.79%	106.76%	105.75%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	3.59%	6.44%	7.62%	8.03%	8.44%	9.36%	9.52%	-
YoY %	-44.25%	-15.49%	-5.11%	-4.86%	-9.83%	-1.68%	-	-
Horiz. %	37.71%	67.65%	80.04%	84.35%	88.66%	98.32%	100.00%	-
ROE	6.17%	11.30%	13.35%	14.49%	14.97%	16.82%	16.95%	-
YoY %	-45.40%	-15.36%	-7.87%	-3.21%	-11.00%	-0.77%	-	-
Horiz. %	36.40%	66.67%	78.76%	85.49%	88.32%	99.23%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	421.59	431.60	420.26	431.60	441.78	427.94	404.15	2.85%
YoY %	-2.32%	2.70%	-2.63%	-2.30%	3.23%	5.89%	-	-
Horiz. %	104.32%	106.79%	103.99%	106.79%	109.31%	105.89%	100.00%	-
EPS	15.13	27.79	32.04	34.64	37.28	40.04	38.47	-46.35%
YoY %	-45.56%	-13.26%	-7.51%	-7.08%	-6.89%	4.08%	-	-
Horiz. %	39.33%	72.24%	83.29%	90.04%	96.91%	104.08%	100.00%	-
DPS	14.50	14.40	20.84	20.90	21.22	21.35	17.50	-11.79%
YoY %	0.69%	-30.90%	-0.29%	-1.51%	-0.61%	22.00%	-	-
Horiz. %	82.86%	82.29%	119.09%	119.43%	121.26%	122.00%	100.00%	-
NAPS	2.45	2.46	2.40	2.39	2.49	2.38	2.27	5.22%
YoY %	-0.41%	2.50%	0.42%	-4.02%	4.62%	4.85%	-	-
Horiz. %	107.93%	108.37%	105.73%	105.29%	109.69%	104.85%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 558,874
RPS	392.54	401.34	390.01	398.21	394.95	379.41	355.56	6.82%
YoY %	-2.19%	2.91%	-2.06%	0.83%	4.10%	6.71%	-	-
Horiz. %	110.40%	112.88%	109.69%	112.00%	111.08%	106.71%	100.00%	-
EPS	14.09	25.85	29.74	31.96	33.33	35.50	33.84	-44.27%
YoY %	-45.49%	-13.08%	-6.95%	-4.11%	-6.11%	4.91%	-	-
Horiz. %	41.64%	76.39%	87.88%	94.44%	98.49%	104.91%	100.00%	-
DPS	13.44	13.39	19.34	19.28	18.97	18.93	15.19	-7.84%
YoY %	0.37%	-30.77%	0.31%	1.63%	0.21%	24.62%	-	-
Horiz. %	88.48%	88.15%	127.32%	126.93%	124.88%	124.62%	100.00%	-
NAPS	2.2812	2.2876	2.2272	2.2051	2.226	2.1101	1.9971	9.28%
YoY %	-0.28%	2.71%	1.00%	-0.94%	5.49%	5.66%	-	-
Horiz. %	114.23%	114.55%	111.52%	110.42%	111.46%	105.66%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	1.57	1.25	1.77	1.99	3.00	3.86	3.55	-
P/RPS	0.37	0.29	0.42	0.46	0.68	0.90	0.88	-43.90%
YoY %	27.59%	-30.95%	-8.70%	-32.35%	-24.44%	2.27%	-	-
Horiz. %	42.05%	32.95%	47.73%	52.27%	77.27%	102.27%	100.00%	-
P/EPS	10.38	4.50	5.52	5.75	8.05	9.64	9.23	8.15%
YoY %	130.67%	-18.48%	-4.00%	-28.57%	-16.49%	4.44%	-	-
Horiz. %	112.46%	48.75%	59.80%	62.30%	87.22%	104.44%	100.00%	-
EY	9.64	22.24	18.10	17.41	12.43	10.37	10.84	-7.53%
YoY %	-56.65%	22.87%	3.96%	40.06%	19.86%	-4.34%	-	-
Horiz. %	88.93%	205.17%	166.97%	160.61%	114.67%	95.66%	100.00%	-
DY	9.24	11.52	11.77	10.50	7.07	5.53	4.93	52.07%
YoY %	-19.79%	-2.12%	12.10%	48.51%	27.85%	12.17%	-	-
Horiz. %	187.42%	233.67%	238.74%	212.98%	143.41%	112.17%	100.00%	-
P/NAPS	0.64	0.51	0.74	0.83	1.20	1.62	1.56	-44.81%
YoY %	25.49%	-31.08%	-10.84%	-30.83%	-25.93%	3.85%	-	-
Horiz. %	41.03%	32.69%	47.44%	53.21%	76.92%	103.85%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	28/05/19	26/02/19	30/11/18	27/08/18	25/05/18	23/02/18	24/11/17	-
Price	1.47	1.52	1.31	1.97	2.52	3.70	3.88	-
P/RPS	0.35	0.35	0.31	0.46	0.57	0.86	0.96	-48.99%
YoY %	0.00%	12.90%	-32.61%	-19.30%	-33.72%	-10.42%	-	-
Horiz. %	36.46%	36.46%	32.29%	47.92%	59.38%	89.58%	100.00%	-
P/EPS	9.72	5.47	4.09	5.69	6.76	9.24	10.09	-2.46%
YoY %	77.70%	33.74%	-28.12%	-15.83%	-26.84%	-8.42%	-	-
Horiz. %	96.33%	54.21%	40.54%	56.39%	67.00%	91.58%	100.00%	-
EY	10.29	18.29	24.46	17.58	14.79	10.82	9.91	2.54%
YoY %	-43.74%	-25.22%	39.14%	18.86%	36.69%	9.18%	-	-
Horiz. %	103.83%	184.56%	246.82%	177.40%	149.24%	109.18%	100.00%	-
DY	9.86	9.48	15.91	10.61	8.42	5.77	4.51	68.52%
YoY %	4.01%	-40.41%	49.95%	26.01%	45.93%	27.94%	-	-
Horiz. %	218.63%	210.20%	352.77%	235.25%	186.70%	127.94%	100.00%	-
P/NAPS	0.60	0.62	0.55	0.82	1.01	1.55	1.71	-50.28%
YoY %	-3.23%	12.73%	-32.93%	-18.81%	-34.84%	-9.36%	-	-
Horiz. %	35.09%	36.26%	32.16%	47.95%	59.06%	90.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos