[ANNJOO] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 148.28%
YoY- -19.58%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,449,856 1,249,671 1,011,929 689,373 565,539 559,043 557,772 88.72%
PBT 134,606 106,423 74,188 53,712 30,944 46,299 64,587 62.94%
Tax -7,836 -15,636 -11,430 -6,999 -11,529 -17,063 -22,791 -50.82%
NP 126,770 90,787 62,758 46,713 19,415 29,236 41,796 109.11%
-
NP to SH 104,473 75,567 54,757 43,928 17,693 27,879 40,662 87.26%
-
Tax Rate 5.82% 14.69% 15.41% 13.03% 37.26% 36.85% 35.29% -
Total Cost 1,323,086 1,158,884 949,171 642,660 546,124 529,807 515,976 87.02%
-
Net Worth 634,475 634,716 402,059 726,700 484,253 456,702 449,893 25.67%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 45,815 35,142 21,637 18,948 18,948 25,278 25,278 48.49%
Div Payout % 43.85% 46.50% 39.52% 43.14% 107.10% 90.67% 62.17% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 634,475 634,716 402,059 726,700 484,253 456,702 449,893 25.67%
NOSH 337,486 337,615 201,029 273,195 273,589 270,238 267,793 16.62%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.74% 7.26% 6.20% 6.78% 3.43% 5.23% 7.49% -
ROE 16.47% 11.91% 13.62% 6.04% 3.65% 6.10% 9.04% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 429.60 370.15 503.37 252.34 206.71 206.87 208.28 61.82%
EPS 30.96 22.38 27.24 16.08 6.47 10.32 15.18 60.61%
DPS 13.58 10.41 10.76 7.00 6.93 9.50 9.50 26.81%
NAPS 1.88 1.88 2.00 2.66 1.77 1.69 1.68 7.76%
Adjusted Per Share Value based on latest NOSH - 273,195
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 201.67 173.82 140.75 95.89 78.66 77.76 77.58 88.72%
EPS 14.53 10.51 7.62 6.11 2.46 3.88 5.66 87.16%
DPS 6.37 4.89 3.01 2.64 2.64 3.52 3.52 48.34%
NAPS 0.8825 0.8829 0.5592 1.0108 0.6736 0.6352 0.6258 25.67%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.48 1.26 1.11 1.00 0.96 1.40 1.59 -
P/RPS 0.34 0.34 0.22 0.40 0.46 0.68 0.76 -41.42%
P/EPS 4.78 5.63 4.08 6.22 14.84 13.57 10.47 -40.62%
EY 20.92 17.76 24.54 16.08 6.74 7.37 9.55 68.42%
DY 9.17 8.26 9.70 7.00 7.21 6.79 5.97 33.02%
P/NAPS 0.79 0.67 0.56 0.38 0.54 0.83 0.95 -11.53%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 29/11/06 28/08/06 25/05/06 24/02/06 30/11/05 25/08/05 -
Price 2.55 1.49 1.28 1.13 1.00 1.12 1.50 -
P/RPS 0.59 0.40 0.25 0.45 0.48 0.54 0.72 -12.40%
P/EPS 8.24 6.66 4.70 7.03 15.46 10.86 9.88 -11.36%
EY 12.14 15.02 21.28 14.23 6.47 9.21 10.12 12.86%
DY 5.32 6.99 8.41 6.19 6.93 8.48 6.33 -10.91%
P/NAPS 1.36 0.79 0.64 0.42 0.56 0.66 0.89 32.56%

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