[ANNJOO] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 129.85%
YoY- 27.09%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,069,378 644,426 1,377,813 813,604 741,189 294,799 265,593 26.11%
PBT 123,893 -38,451 353,511 95,028 71,370 28,125 60,498 12.68%
Tax -10,548 285 -69,446 -13,597 -9,268 -8,464 -20,337 -10.35%
NP 113,345 -38,166 284,065 81,431 62,102 19,661 40,161 18.86%
-
NP to SH 112,371 -36,647 285,456 69,505 54,689 17,623 40,161 18.69%
-
Tax Rate 8.51% - 19.64% 14.31% 12.99% 30.09% 33.62% -
Total Cost 956,033 682,592 1,093,748 732,173 679,087 275,138 225,432 27.21%
-
Net Worth 1,004,657 849,566 1,097,709 674,151 478,259 453,394 434,746 14.97%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 30,139 - 61,842 26,966 14,347 9,445 15,905 11.23%
Div Payout % 26.82% - 21.66% 38.80% 26.24% 53.60% 39.60% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,004,657 849,566 1,097,709 674,151 478,259 453,394 434,746 14.97%
NOSH 502,328 502,702 515,356 337,075 239,129 269,877 265,089 11.23%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.60% -5.92% 20.62% 10.01% 8.38% 6.67% 15.12% -
ROE 11.19% -4.31% 26.00% 10.31% 11.44% 3.89% 9.24% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 212.88 128.19 267.35 241.37 309.95 109.23 100.19 13.37%
EPS 22.37 -7.29 55.39 13.74 20.14 6.53 15.15 6.70%
DPS 6.00 0.00 12.00 8.00 6.00 3.50 6.00 0.00%
NAPS 2.00 1.69 2.13 2.00 2.00 1.68 1.64 3.36%
Adjusted Per Share Value based on latest NOSH - 336,749
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 184.83 111.38 238.14 140.62 128.10 50.95 45.90 26.11%
EPS 19.42 -6.33 49.34 12.01 9.45 3.05 6.94 18.69%
DPS 5.21 0.00 10.69 4.66 2.48 1.63 2.75 11.23%
NAPS 1.7364 1.4684 1.8972 1.1652 0.8266 0.7836 0.7514 14.97%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.40 1.91 3.82 3.76 1.11 1.59 1.59 -
P/RPS 1.13 1.49 1.43 1.56 0.36 1.46 1.59 -5.53%
P/EPS 10.73 -26.20 6.90 18.23 4.85 24.35 10.50 0.36%
EY 9.32 -3.82 14.50 5.48 20.60 4.11 9.53 -0.37%
DY 2.50 0.00 3.14 2.13 5.41 2.20 3.77 -6.61%
P/NAPS 1.20 1.13 1.79 1.88 0.56 0.95 0.97 3.60%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 03/08/10 25/08/09 07/08/08 15/08/07 28/08/06 25/08/05 24/08/04 -
Price 2.57 2.30 3.68 3.48 1.28 1.50 1.65 -
P/RPS 1.21 1.79 1.38 1.44 0.41 1.37 1.65 -5.03%
P/EPS 11.49 -31.55 6.64 16.88 5.60 22.97 10.89 0.89%
EY 8.70 -3.17 15.05 5.93 17.87 4.35 9.18 -0.89%
DY 2.33 0.00 3.26 2.30 4.69 2.33 3.64 -7.16%
P/NAPS 1.29 1.36 1.73 1.74 0.64 0.89 1.01 4.16%

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