[ANNJOO] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 116.93%
YoY- -77.32%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,679,706 1,727,957 1,556,825 1,303,005 1,252,000 1,488,666 1,770,871 -3.45%
PBT 163,349 198,687 123,853 36,344 -319,915 -286,876 -61,899 -
Tax -16,895 -16,365 -11,305 -5,532 126,239 98,996 53,419 -
NP 146,454 182,322 112,548 30,812 -193,676 -187,880 -8,480 -
-
NP to SH 145,529 180,632 111,964 31,615 -186,750 -182,704 -4,415 -
-
Tax Rate 10.34% 8.24% 9.13% 15.22% - - - -
Total Cost 1,533,252 1,545,635 1,444,277 1,272,193 1,445,676 1,676,546 1,779,351 -9.43%
-
Net Worth 995,670 1,004,776 949,187 903,964 895,158 852,297 844,694 11.57%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 45,209 60,296 30,153 30,153 15,086 - 61,589 -18.61%
Div Payout % 31.07% 33.38% 26.93% 95.38% 0.00% - 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 995,670 1,004,776 949,187 903,964 895,158 852,297 844,694 11.57%
NOSH 502,864 502,388 502,215 502,202 502,898 504,318 502,794 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.72% 10.55% 7.23% 2.36% -15.47% -12.62% -0.48% -
ROE 14.62% 17.98% 11.80% 3.50% -20.86% -21.44% -0.52% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 334.03 343.95 309.99 259.46 248.96 295.18 352.21 -3.46%
EPS 28.94 35.95 22.29 6.30 -37.13 -36.23 -0.88 -
DPS 9.00 12.00 6.00 6.00 3.00 0.00 12.25 -18.56%
NAPS 1.98 2.00 1.89 1.80 1.78 1.69 1.68 11.56%
Adjusted Per Share Value based on latest NOSH - 502,202
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 233.64 240.35 216.55 181.24 174.15 207.07 246.32 -3.45%
EPS 20.24 25.12 15.57 4.40 -25.98 -25.41 -0.61 -
DPS 6.29 8.39 4.19 4.19 2.10 0.00 8.57 -18.61%
NAPS 1.3849 1.3976 1.3203 1.2574 1.2451 1.1855 1.1749 11.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.79 2.40 2.74 2.80 2.44 1.91 1.02 -
P/RPS 0.84 0.70 0.88 1.08 0.98 0.65 0.29 103.06%
P/EPS 9.64 6.68 12.29 44.48 -6.57 -5.27 -116.16 -
EY 10.37 14.98 8.14 2.25 -15.22 -18.97 -0.86 -
DY 3.23 5.00 2.19 2.14 1.23 0.00 12.01 -58.30%
P/NAPS 1.41 1.20 1.45 1.56 1.37 1.13 0.61 74.73%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 03/08/10 28/04/10 25/02/10 16/11/09 25/08/09 26/05/09 -
Price 2.86 2.57 2.85 2.80 2.75 2.30 1.97 -
P/RPS 0.86 0.75 0.92 1.08 1.10 0.78 0.56 33.07%
P/EPS 9.88 7.15 12.78 44.48 -7.41 -6.35 -224.35 -
EY 10.12 13.99 7.82 2.25 -13.50 -15.75 -0.45 -
DY 3.15 4.67 2.11 2.14 1.09 0.00 6.22 -36.43%
P/NAPS 1.44 1.29 1.51 1.56 1.54 1.36 1.17 14.83%

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