[ANNJOO] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -22.24%
YoY- 64.35%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,438,394 565,539 528,566 443,406 348,185 376,687 356,750 26.14%
PBT 132,320 30,943 96,959 53,916 33,274 23,983 27,264 30.10%
Tax -5,550 -10,626 -33,760 -18,960 -12,005 -8,534 -26,677 -23.01%
NP 126,770 20,317 63,199 34,956 21,269 15,449 587 144.84%
-
NP to SH 111,916 17,691 63,199 34,956 21,269 15,449 587 139.81%
-
Tax Rate 4.19% 34.34% 34.82% 35.17% 36.08% 35.58% 97.85% -
Total Cost 1,311,624 545,222 465,367 408,450 326,916 361,238 356,163 24.25%
-
Net Worth 563,747 477,333 487,777 368,227 355,323 267,700 220,926 16.88%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 47,978 36,406 31,811 30,685 15,120 7,152 5,523 43.35%
Div Payout % 42.87% 205.79% 50.34% 87.78% 71.09% 46.30% 940.91% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 563,747 477,333 487,777 368,227 355,323 267,700 220,926 16.88%
NOSH 299,865 269,679 265,096 255,713 252,002 204,351 157,804 11.28%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.81% 3.59% 11.96% 7.88% 6.11% 4.10% 0.16% -
ROE 19.85% 3.71% 12.96% 9.49% 5.99% 5.77% 0.27% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 479.68 209.71 199.39 173.40 138.17 184.33 226.07 13.35%
EPS 34.20 6.56 23.84 13.67 8.44 7.56 0.37 112.56%
DPS 16.00 13.50 12.00 12.00 6.00 3.50 3.50 28.81%
NAPS 1.88 1.77 1.84 1.44 1.41 1.31 1.40 5.03%
Adjusted Per Share Value based on latest NOSH - 263,829
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 198.88 78.20 73.08 61.31 48.14 52.08 49.33 26.14%
EPS 15.47 2.45 8.74 4.83 2.94 2.14 0.08 140.37%
DPS 6.63 5.03 4.40 4.24 2.09 0.99 0.76 43.45%
NAPS 0.7795 0.66 0.6744 0.5091 0.4913 0.3701 0.3055 16.88%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.48 0.96 2.11 1.41 0.95 0.90 1.21 -
P/RPS 0.31 0.46 1.06 0.81 0.69 0.49 0.54 -8.83%
P/EPS 3.97 14.63 8.85 10.31 11.26 11.90 325.29 -52.00%
EY 25.22 6.83 11.30 9.70 8.88 8.40 0.31 108.09%
DY 10.81 14.06 5.69 8.51 6.32 3.89 2.89 24.57%
P/NAPS 0.79 0.54 1.15 0.98 0.67 0.69 0.86 -1.40%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 24/02/06 25/02/05 26/02/04 28/02/03 03/04/02 28/03/01 -
Price 2.55 1.00 2.10 1.50 0.95 0.96 1.01 -
P/RPS 0.53 0.48 1.05 0.87 0.69 0.52 0.45 2.76%
P/EPS 6.83 15.24 8.81 10.97 11.26 12.70 271.52 -45.85%
EY 14.64 6.56 11.35 9.11 8.88 7.88 0.37 84.54%
DY 6.27 13.50 5.71 8.00 6.32 3.65 3.47 10.35%
P/NAPS 1.36 0.56 1.14 1.04 0.67 0.73 0.72 11.17%

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