[ANNJOO] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -3.75%
YoY- -27.19%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 2,395,704 1,891,199 2,221,435 2,322,108 2,195,212 1,870,050 1,760,928 5.25%
PBT 255,665 -74,305 -161,981 149,947 252,853 202,128 -140,544 -
Tax -12,736 -25,681 72,122 -403 -47,477 -35,353 5,069 -
NP 242,929 -99,986 -89,859 149,544 205,376 166,775 -135,475 -
-
NP to SH 242,929 -99,986 -89,859 149,544 205,376 166,775 -135,475 -
-
Tax Rate 4.98% - - 0.27% 18.78% 17.49% - -
Total Cost 2,152,775 1,991,185 2,311,294 2,172,564 1,989,836 1,703,275 1,896,403 2.13%
-
Net Worth 1,324,212 1,106,165 1,202,645 1,323,548 1,220,882 1,066,118 926,196 6.13%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 78,692 13,489 13,482 78,014 110,289 75,078 - -
Div Payout % 32.39% 0.00% 0.00% 52.17% 53.70% 45.02% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,324,212 1,106,165 1,202,645 1,323,548 1,220,882 1,066,118 926,196 6.13%
NOSH 563,054 559,911 559,911 559,911 538,304 500,525 500,646 1.97%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 10.14% -5.29% -4.05% 6.44% 9.36% 8.92% -7.69% -
ROE 18.35% -9.04% -7.47% 11.30% 16.82% 15.64% -14.63% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 441.43 350.49 411.91 431.60 427.94 373.62 351.73 3.85%
EPS 44.88 -18.53 -16.67 28.13 40.52 33.32 -27.06 -
DPS 14.50 2.50 2.50 14.50 21.50 15.00 0.00 -
NAPS 2.44 2.05 2.23 2.46 2.38 2.13 1.85 4.71%
Adjusted Per Share Value based on latest NOSH - 559,911
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 414.06 326.87 383.94 401.34 379.41 323.21 304.35 5.25%
EPS 41.99 -17.28 -15.53 25.85 35.50 28.82 -23.41 -
DPS 13.60 2.33 2.33 13.48 19.06 12.98 0.00 -
NAPS 2.2887 1.9119 2.0786 2.2876 2.1101 1.8426 1.6008 6.13%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.82 1.57 1.22 1.25 3.86 2.17 0.67 -
P/RPS 0.41 0.45 0.30 0.29 0.90 0.58 0.19 13.66%
P/EPS 4.07 -8.47 -7.32 4.50 9.64 6.51 -2.48 -
EY 24.59 -11.80 -13.66 22.24 10.37 15.35 -40.39 -
DY 7.97 1.59 2.05 11.60 5.57 6.91 0.00 -
P/NAPS 0.75 0.77 0.55 0.51 1.62 1.02 0.36 12.99%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 22/03/21 24/02/20 26/02/19 23/02/18 21/02/17 25/02/16 -
Price 1.90 2.23 1.12 1.52 3.70 2.53 0.645 -
P/RPS 0.43 0.64 0.27 0.35 0.86 0.68 0.18 15.60%
P/EPS 4.24 -12.03 -6.72 5.47 9.24 7.59 -2.38 -
EY 23.56 -8.31 -14.88 18.29 10.82 13.17 -41.95 -
DY 7.63 1.12 2.23 9.54 5.81 5.93 0.00 -
P/NAPS 0.78 1.09 0.50 0.62 1.55 1.19 0.35 14.27%

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