[ANNJOO] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 38.0%
YoY- 171.05%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,522,271 1,634,528 1,449,856 1,249,671 1,011,929 689,373 565,539 93.85%
PBT 158,264 141,179 134,606 106,423 74,188 53,712 30,944 197.73%
Tax -12,165 -12,821 -7,836 -15,636 -11,430 -6,999 -11,529 3.65%
NP 146,099 128,358 126,770 90,787 62,758 46,713 19,415 285.42%
-
NP to SH 119,289 98,377 104,473 75,567 54,757 43,928 17,693 258.13%
-
Tax Rate 7.69% 9.08% 5.82% 14.69% 15.41% 13.03% 37.26% -
Total Cost 1,376,172 1,506,170 1,323,086 1,158,884 949,171 642,660 546,124 85.49%
-
Net Worth 673,499 347,974 634,475 634,716 402,059 726,700 484,253 24.67%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 60,693 45,815 45,815 35,142 21,637 18,948 18,948 117.75%
Div Payout % 50.88% 46.57% 43.85% 46.50% 39.52% 43.14% 107.10% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 673,499 347,974 634,475 634,716 402,059 726,700 484,253 24.67%
NOSH 336,749 347,974 337,486 337,615 201,029 273,195 273,589 14.89%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.60% 7.85% 8.74% 7.26% 6.20% 6.78% 3.43% -
ROE 17.71% 28.27% 16.47% 11.91% 13.62% 6.04% 3.65% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 452.05 469.73 429.60 370.15 503.37 252.34 206.71 68.72%
EPS 35.42 28.27 30.96 22.38 27.24 16.08 6.47 211.58%
DPS 18.02 13.17 13.58 10.41 10.76 7.00 6.93 89.42%
NAPS 2.00 1.00 1.88 1.88 2.00 2.66 1.77 8.50%
Adjusted Per Share Value based on latest NOSH - 337,615
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 211.74 227.35 201.67 173.82 140.75 95.89 78.66 93.85%
EPS 16.59 13.68 14.53 10.51 7.62 6.11 2.46 258.20%
DPS 8.44 6.37 6.37 4.89 3.01 2.64 2.64 117.47%
NAPS 0.9368 0.484 0.8825 0.8829 0.5592 1.0108 0.6736 24.66%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.76 2.15 1.48 1.26 1.11 1.00 0.96 -
P/RPS 0.83 0.46 0.34 0.34 0.22 0.40 0.46 48.37%
P/EPS 10.61 7.60 4.78 5.63 4.08 6.22 14.84 -20.09%
EY 9.42 13.15 20.92 17.76 24.54 16.08 6.74 25.08%
DY 4.79 6.12 9.17 8.26 9.70 7.00 7.21 -23.91%
P/NAPS 1.88 2.15 0.79 0.67 0.56 0.38 0.54 130.23%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 30/05/07 14/02/07 29/11/06 28/08/06 25/05/06 24/02/06 -
Price 3.48 3.74 2.55 1.49 1.28 1.13 1.00 -
P/RPS 0.77 0.80 0.59 0.40 0.25 0.45 0.48 37.15%
P/EPS 9.82 13.23 8.24 6.66 4.70 7.03 15.46 -26.16%
EY 10.18 7.56 12.14 15.02 21.28 14.23 6.47 35.39%
DY 5.18 3.52 5.32 6.99 8.41 6.19 6.93 -17.68%
P/NAPS 1.74 3.74 1.36 0.79 0.64 0.42 0.56 113.37%

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