[ANNJOO] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 17.98%
YoY- 62.25%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 557,772 541,905 528,566 510,192 479,992 465,081 443,406 16.54%
PBT 64,587 83,391 96,959 85,996 72,649 74,556 53,916 12.80%
Tax -22,791 -28,767 -33,762 -30,678 -25,761 -26,105 -18,961 13.06%
NP 41,796 54,624 63,197 55,318 46,888 48,451 34,955 12.66%
-
NP to SH 40,662 54,624 63,197 55,318 46,888 48,451 34,955 10.61%
-
Tax Rate 35.29% 34.50% 34.82% 35.67% 35.46% 35.01% 35.17% -
Total Cost 515,976 487,281 465,369 454,874 433,104 416,630 408,451 16.87%
-
Net Worth 449,893 462,473 447,997 450,678 435,045 403,167 379,914 11.94%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 25,278 31,821 31,821 15,916 31,671 30,886 30,886 -12.51%
Div Payout % 62.17% 58.26% 50.35% 28.77% 67.55% 63.75% 88.36% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 449,893 462,473 447,997 450,678 435,045 403,167 379,914 11.94%
NOSH 267,793 265,789 265,087 265,104 265,271 265,241 263,829 1.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.49% 10.08% 11.96% 10.84% 9.77% 10.42% 7.88% -
ROE 9.04% 11.81% 14.11% 12.27% 10.78% 12.02% 9.20% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 208.28 203.89 199.39 192.45 180.94 175.34 168.07 15.38%
EPS 15.18 20.55 23.84 20.87 17.68 18.27 13.25 9.49%
DPS 9.50 12.00 12.00 6.00 12.00 11.64 11.71 -13.02%
NAPS 1.68 1.74 1.69 1.70 1.64 1.52 1.44 10.83%
Adjusted Per Share Value based on latest NOSH - 265,104
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 77.58 75.38 73.52 70.96 66.76 64.69 61.68 16.53%
EPS 5.66 7.60 8.79 7.69 6.52 6.74 4.86 10.70%
DPS 3.52 4.43 4.43 2.21 4.41 4.30 4.30 -12.50%
NAPS 0.6258 0.6433 0.6231 0.6269 0.6051 0.5608 0.5284 11.95%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.59 2.00 2.11 1.73 1.59 1.46 1.41 -
P/RPS 0.76 0.98 1.06 0.90 0.88 0.83 0.84 -6.46%
P/EPS 10.47 9.73 8.85 8.29 9.00 7.99 10.64 -1.06%
EY 9.55 10.28 11.30 12.06 11.12 12.51 9.40 1.06%
DY 5.97 6.00 5.69 3.47 7.55 7.98 8.30 -19.73%
P/NAPS 0.95 1.15 1.25 1.02 0.97 0.96 0.98 -2.05%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 25/02/05 25/11/04 24/08/04 29/04/04 26/02/04 -
Price 1.50 1.66 2.10 1.69 1.65 1.76 1.50 -
P/RPS 0.72 0.81 1.05 0.88 0.91 1.00 0.89 -13.18%
P/EPS 9.88 8.08 8.81 8.10 9.33 9.63 11.32 -8.67%
EY 10.12 12.38 11.35 12.35 10.71 10.38 8.83 9.52%
DY 6.33 7.23 5.71 3.55 7.27 6.62 7.80 -13.00%
P/NAPS 0.89 0.95 1.24 0.99 1.01 1.16 1.04 -9.87%

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