[ANNJOO] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -5.84%
YoY- 123.95%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,947,858 1,624,220 1,522,271 1,634,528 1,449,856 1,249,671 1,011,929 54.55%
PBT 212,386 176,557 158,264 141,179 134,606 106,423 74,188 101.23%
Tax -14,668 -13,165 -12,165 -12,821 -7,836 -15,636 -11,430 18.03%
NP 197,718 163,392 146,099 128,358 126,770 90,787 62,758 114.45%
-
NP to SH 192,453 147,495 119,289 98,377 104,473 75,567 54,757 130.63%
-
Tax Rate 6.91% 7.46% 7.69% 9.08% 5.82% 14.69% 15.41% -
Total Cost 1,750,140 1,460,828 1,376,172 1,506,170 1,323,086 1,158,884 949,171 50.19%
-
Net Worth 829,470 672,265 673,499 347,974 634,475 634,716 402,059 61.84%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 68,674 47,189 60,693 45,815 45,815 35,142 21,637 115.51%
Div Payout % 35.68% 31.99% 50.88% 46.57% 43.85% 46.50% 39.52% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 829,470 672,265 673,499 347,974 634,475 634,716 402,059 61.84%
NOSH 521,679 336,132 336,749 347,974 337,486 337,615 201,029 88.51%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.15% 10.06% 9.60% 7.85% 8.74% 7.26% 6.20% -
ROE 23.20% 21.94% 17.71% 28.27% 16.47% 11.91% 13.62% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 373.38 483.21 452.05 469.73 429.60 370.15 503.37 -18.01%
EPS 36.89 43.88 35.42 28.27 30.96 22.38 27.24 22.33%
DPS 13.16 14.04 18.02 13.17 13.58 10.41 10.76 14.32%
NAPS 1.59 2.00 2.00 1.00 1.88 1.88 2.00 -14.14%
Adjusted Per Share Value based on latest NOSH - 347,974
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 336.66 280.72 263.10 282.51 250.59 215.99 174.90 54.55%
EPS 33.26 25.49 20.62 17.00 18.06 13.06 9.46 130.68%
DPS 11.87 8.16 10.49 7.92 7.92 6.07 3.74 115.51%
NAPS 1.4336 1.1619 1.164 0.6014 1.0966 1.097 0.6949 61.84%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.67 3.88 3.76 2.15 1.48 1.26 1.11 -
P/RPS 0.72 0.80 0.83 0.46 0.34 0.34 0.22 119.95%
P/EPS 7.24 8.84 10.61 7.60 4.78 5.63 4.08 46.41%
EY 13.82 11.31 9.42 13.15 20.92 17.76 24.54 -31.73%
DY 4.93 3.62 4.79 6.12 9.17 8.26 9.70 -36.23%
P/NAPS 1.68 1.94 1.88 2.15 0.79 0.67 0.56 107.59%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 18/02/08 07/11/07 15/08/07 30/05/07 14/02/07 29/11/06 28/08/06 -
Price 3.26 4.14 3.48 3.74 2.55 1.49 1.28 -
P/RPS 0.87 0.86 0.77 0.80 0.59 0.40 0.25 129.12%
P/EPS 8.84 9.43 9.82 13.23 8.24 6.66 4.70 52.19%
EY 11.32 10.60 10.18 7.56 12.14 15.02 21.28 -34.27%
DY 4.04 3.39 5.18 3.52 5.32 6.99 8.41 -38.58%
P/NAPS 2.05 2.07 1.74 3.74 1.36 0.79 0.64 116.83%

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