[ANNJOO] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 38.25%
YoY- 490.48%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,624,220 1,522,271 1,634,528 1,449,856 1,249,671 1,011,929 689,373 76.97%
PBT 176,557 158,264 141,179 134,606 106,423 74,188 53,712 120.91%
Tax -13,165 -12,165 -12,821 -7,836 -15,636 -11,430 -6,999 52.31%
NP 163,392 146,099 128,358 126,770 90,787 62,758 46,713 130.24%
-
NP to SH 147,495 119,289 98,377 104,473 75,567 54,757 43,928 124.06%
-
Tax Rate 7.46% 7.69% 9.08% 5.82% 14.69% 15.41% 13.03% -
Total Cost 1,460,828 1,376,172 1,506,170 1,323,086 1,158,884 949,171 642,660 72.79%
-
Net Worth 672,265 673,499 347,974 634,475 634,716 402,059 726,700 -5.05%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 47,189 60,693 45,815 45,815 35,142 21,637 18,948 83.63%
Div Payout % 31.99% 50.88% 46.57% 43.85% 46.50% 39.52% 43.14% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 672,265 673,499 347,974 634,475 634,716 402,059 726,700 -5.05%
NOSH 336,132 336,749 347,974 337,486 337,615 201,029 273,195 14.80%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.06% 9.60% 7.85% 8.74% 7.26% 6.20% 6.78% -
ROE 21.94% 17.71% 28.27% 16.47% 11.91% 13.62% 6.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 483.21 452.05 469.73 429.60 370.15 503.37 252.34 54.14%
EPS 43.88 35.42 28.27 30.96 22.38 27.24 16.08 95.15%
DPS 14.04 18.02 13.17 13.58 10.41 10.76 7.00 58.97%
NAPS 2.00 2.00 1.00 1.88 1.88 2.00 2.66 -17.29%
Adjusted Per Share Value based on latest NOSH - 337,486
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 280.72 263.10 282.51 250.59 215.99 174.90 119.15 76.96%
EPS 25.49 20.62 17.00 18.06 13.06 9.46 7.59 124.09%
DPS 8.16 10.49 7.92 7.92 6.07 3.74 3.27 83.87%
NAPS 1.1619 1.164 0.6014 1.0966 1.097 0.6949 1.256 -5.05%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.88 3.76 2.15 1.48 1.26 1.11 1.00 -
P/RPS 0.80 0.83 0.46 0.34 0.34 0.22 0.40 58.67%
P/EPS 8.84 10.61 7.60 4.78 5.63 4.08 6.22 26.38%
EY 11.31 9.42 13.15 20.92 17.76 24.54 16.08 -20.89%
DY 3.62 4.79 6.12 9.17 8.26 9.70 7.00 -35.54%
P/NAPS 1.94 1.88 2.15 0.79 0.67 0.56 0.38 196.19%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 07/11/07 15/08/07 30/05/07 14/02/07 29/11/06 28/08/06 25/05/06 -
Price 4.14 3.48 3.74 2.55 1.49 1.28 1.13 -
P/RPS 0.86 0.77 0.80 0.59 0.40 0.25 0.45 53.94%
P/EPS 9.43 9.82 13.23 8.24 6.66 4.70 7.03 21.60%
EY 10.60 10.18 7.56 12.14 15.02 21.28 14.23 -17.81%
DY 3.39 5.18 3.52 5.32 6.99 8.41 6.19 -33.03%
P/NAPS 2.07 1.74 3.74 1.36 0.79 0.64 0.42 189.32%

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