[ANNJOO] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 115.08%
YoY- 42.27%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 813,604 741,189 294,799 265,593 229,007 196,636 187,798 27.66%
PBT 95,028 71,370 28,125 60,498 41,766 20,745 11,639 41.87%
Tax -13,597 -9,268 -8,464 -20,337 -13,538 -4,763 -5,076 17.83%
NP 81,431 62,102 19,661 40,161 28,228 15,982 6,563 52.12%
-
NP to SH 69,505 54,689 17,623 40,161 28,228 15,982 6,563 48.16%
-
Tax Rate 14.31% 12.99% 30.09% 33.62% 32.41% 22.96% 43.61% -
Total Cost 732,173 679,087 275,138 225,432 200,779 180,654 181,235 26.18%
-
Net Worth 674,151 478,259 453,394 434,746 350,329 347,873 243,384 18.49%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 26,966 14,347 9,445 15,905 15,122 - - -
Div Payout % 38.80% 26.24% 53.60% 39.60% 53.57% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 674,151 478,259 453,394 434,746 350,329 347,873 243,384 18.49%
NOSH 337,075 239,129 269,877 265,089 252,035 252,082 167,851 12.31%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.01% 8.38% 6.67% 15.12% 12.33% 8.13% 3.49% -
ROE 10.31% 11.44% 3.89% 9.24% 8.06% 4.59% 2.70% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 241.37 309.95 109.23 100.19 90.86 78.00 111.88 13.66%
EPS 13.74 20.14 6.53 15.15 11.20 6.34 3.91 23.28%
DPS 8.00 6.00 3.50 6.00 6.00 0.00 0.00 -
NAPS 2.00 2.00 1.68 1.64 1.39 1.38 1.45 5.50%
Adjusted Per Share Value based on latest NOSH - 265,271
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 113.17 103.10 41.00 36.94 31.85 27.35 26.12 27.66%
EPS 9.67 7.61 2.45 5.59 3.93 2.22 0.91 48.24%
DPS 3.75 2.00 1.31 2.21 2.10 0.00 0.00 -
NAPS 0.9377 0.6652 0.6306 0.6047 0.4873 0.4839 0.3385 18.49%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.76 1.11 1.59 1.59 1.01 1.07 0.90 -
P/RPS 1.56 0.36 1.46 1.59 1.11 1.37 0.80 11.76%
P/EPS 18.23 4.85 24.35 10.50 9.02 16.88 23.02 -3.81%
EY 5.48 20.60 4.11 9.53 11.09 5.93 4.34 3.96%
DY 2.13 5.41 2.20 3.77 5.94 0.00 0.00 -
P/NAPS 1.88 0.56 0.95 0.97 0.73 0.78 0.62 20.29%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 15/08/07 28/08/06 25/08/05 24/08/04 14/08/03 29/08/02 24/08/01 -
Price 3.48 1.28 1.50 1.65 1.29 1.09 0.94 -
P/RPS 1.44 0.41 1.37 1.65 1.42 1.40 0.84 9.39%
P/EPS 16.88 5.60 22.97 10.89 11.52 17.19 24.04 -5.72%
EY 5.93 17.87 4.35 9.18 8.68 5.82 4.16 6.08%
DY 2.30 4.69 2.33 3.64 4.65 0.00 0.00 -
P/NAPS 1.74 0.64 0.89 1.01 0.93 0.79 0.65 17.82%

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