[ANNJOO] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -20.37%
YoY- 61.4%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,488,744 576,569 535,933 446,885 369,852 385,834 357,553 26.82%
PBT 142,633 41,994 109,542 66,768 38,909 25,228 32,342 28.04%
Tax -20,649 -13,969 -37,436 -21,814 -11,057 -9,520 -12,701 8.43%
NP 121,984 28,025 72,106 44,953 27,852 15,708 19,641 35.55%
-
NP to SH 102,178 25,010 72,106 44,953 27,852 15,708 19,641 31.61%
-
Tax Rate 14.48% 33.26% 34.18% 32.67% 28.42% 37.74% 39.27% -
Total Cost 1,366,760 548,544 463,826 401,932 342,000 370,126 337,912 26.21%
-
Net Worth 563,882 456,129 450,666 344,551 352,769 262,241 289,358 11.75%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 39,991 - 21,207 40,835 - - - -
Div Payout % 39.14% - 29.41% 90.84% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 563,882 456,129 450,666 344,551 352,769 262,241 289,358 11.75%
NOSH 299,937 269,899 265,098 255,223 251,978 198,667 154,737 11.65%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.19% 4.86% 13.45% 10.06% 7.53% 4.07% 5.49% -
ROE 18.12% 5.48% 16.00% 13.05% 7.90% 5.99% 6.79% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 496.35 213.62 202.16 175.10 146.78 194.21 231.07 13.58%
EPS 34.07 9.27 27.20 17.61 11.05 7.91 12.69 17.88%
DPS 13.33 0.00 8.00 16.00 0.00 0.00 0.00 -
NAPS 1.88 1.69 1.70 1.35 1.40 1.32 1.87 0.08%
Adjusted Per Share Value based on latest NOSH - 262,583
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 257.31 99.65 92.63 77.24 63.92 66.69 61.80 26.82%
EPS 17.66 4.32 12.46 7.77 4.81 2.71 3.39 31.64%
DPS 6.91 0.00 3.67 7.06 0.00 0.00 0.00 -
NAPS 0.9746 0.7884 0.7789 0.5955 0.6097 0.4532 0.5001 11.75%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.26 1.40 1.73 1.36 0.97 0.75 1.55 -
P/RPS 0.25 0.66 0.86 0.78 0.66 0.39 0.67 -15.14%
P/EPS 3.70 15.11 6.36 7.72 8.78 9.49 12.21 -18.03%
EY 27.04 6.62 15.72 12.95 11.40 10.54 8.19 22.01%
DY 10.58 0.00 4.62 11.76 0.00 0.00 0.00 -
P/NAPS 0.67 0.83 1.02 1.01 0.69 0.57 0.83 -3.50%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 30/11/05 25/11/04 20/11/03 28/11/02 28/11/01 29/11/00 -
Price 1.49 1.12 1.69 1.32 0.94 0.87 1.40 -
P/RPS 0.30 0.52 0.84 0.75 0.64 0.45 0.61 -11.15%
P/EPS 4.37 12.09 6.21 7.49 8.50 11.00 11.03 -14.29%
EY 22.86 8.27 16.09 13.34 11.76 9.09 9.07 16.64%
DY 8.95 0.00 4.73 12.12 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 0.99 0.98 0.67 0.66 0.75 0.86%

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