[ANNJOO] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 18.57%
YoY- 1471.18%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 348,992 365,508 386,332 374,372 376,687 377,959 378,678 -5.28%
PBT 33,275 34,245 33,089 25,956 23,984 21,927 23,000 27.83%
Tax -12,006 -9,688 -8,221 -7,637 -8,534 -10,145 -11,836 0.95%
NP 21,269 24,557 24,868 18,319 15,450 11,782 11,164 53.49%
-
NP to SH 21,269 24,557 24,868 18,319 15,450 -2,364 -2,982 -
-
Tax Rate 36.08% 28.29% 24.85% 29.42% 35.58% 46.27% 51.46% -
Total Cost 327,723 340,951 361,464 356,053 361,237 366,177 367,514 -7.33%
-
Net Worth 357,199 352,297 347,968 337,603 329,115 261,892 243,659 28.95%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 8,807 17,600 8,793 8,793 8,793 5,459 5,459 37.43%
Div Payout % 41.41% 71.67% 35.36% 48.00% 56.91% 0.00% 0.00% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 357,199 352,297 347,968 337,603 329,115 261,892 243,659 28.95%
NOSH 253,333 251,641 252,151 251,943 251,232 198,403 168,040 31.37%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.09% 6.72% 6.44% 4.89% 4.10% 3.12% 2.95% -
ROE 5.95% 6.97% 7.15% 5.43% 4.69% -0.90% -1.22% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 137.76 145.25 153.21 148.59 149.94 190.50 225.35 -27.90%
EPS 8.40 9.76 9.86 7.27 6.15 -1.19 -1.77 -
DPS 3.50 7.00 3.49 3.49 3.50 2.75 3.25 5.05%
NAPS 1.41 1.40 1.38 1.34 1.31 1.32 1.45 -1.84%
Adjusted Per Share Value based on latest NOSH - 251,943
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 48.54 50.84 53.74 52.07 52.40 52.57 52.67 -5.28%
EPS 2.96 3.42 3.46 2.55 2.15 -0.33 -0.41 -
DPS 1.23 2.45 1.22 1.22 1.22 0.76 0.76 37.72%
NAPS 0.4968 0.49 0.484 0.4696 0.4578 0.3643 0.3389 28.95%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.95 0.97 1.07 0.99 0.90 0.75 0.90 -
P/RPS 0.69 0.67 0.70 0.67 0.60 0.39 0.40 43.69%
P/EPS 11.32 9.94 10.85 13.62 14.63 -62.95 -50.72 -
EY 8.84 10.06 9.22 7.34 6.83 -1.59 -1.97 -
DY 3.68 7.22 3.26 3.53 3.89 3.67 3.61 1.28%
P/NAPS 0.67 0.69 0.78 0.74 0.69 0.57 0.62 5.29%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 29/08/02 28/05/02 03/04/02 28/11/01 24/08/01 -
Price 0.95 0.94 1.09 1.07 0.96 0.87 0.94 -
P/RPS 0.69 0.65 0.71 0.72 0.64 0.46 0.42 39.10%
P/EPS 11.32 9.63 11.05 14.72 15.61 -73.02 -52.97 -
EY 8.84 10.38 9.05 6.80 6.41 -1.37 -1.89 -
DY 3.68 7.45 3.20 3.26 3.65 3.16 3.46 4.18%
P/NAPS 0.67 0.67 0.79 0.80 0.73 0.66 0.65 2.03%

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