[ANNJOO] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock

[ANNJOO] ANN JOO RESOURCES BHD

Announcement Date

28-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -572.16%

YoY- -153.99%

Quarter Report

2Q 2019 AJR Announcement.pdf

Latest QR

Upcoming QR

ANNJOO's Result

ANNJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Cumulative Result
Revenue	1,479,152	1,250,763	791,564	1,112,444	1,098,689	989,916	1,074,184	5.47%
YoY %	18.26%	58.01%	-28.84%	1.25%	10.99%	-7.84%	-	-
Horiz. %	137.70%	116.44%	73.69%	103.56%	102.28%	92.16%	100.00%	-
PBT	71,916	182,246	-86,757	-63,672	112,033	133,263	102,836	-5.78%
YoY %	-60.54%	310.06%	-36.26%	-156.83%	-15.93%	29.59%	-	-
Horiz. %	69.93%	177.22%	-84.36%	-61.92%	108.94%	129.59%	100.00%	-
Tax	-4,901	-24,933	-522	19,323	-29,888	-30,644	-4,920	-0.06%
YoY %	80.34%	-4,676.44%	-102.70%	164.65%	2.47%	-522.85%	-	-
Horiz. %	99.61%	506.77%	10.61%	-392.74%	607.48%	622.85%	100.00%	-
NP	67,015	157,313	-87,279	-44,349	82,145	102,619	97,916	-6.12%
YoY %	-57.40%	280.24%	-96.80%	-153.99%	-19.95%	4.80%	-	-
Horiz. %	68.44%	160.66%	-89.14%	-45.29%	83.89%	104.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,015	157,313	-87,279	-44,349	82,145	102,619	97,916	-6.12%
YoY %	-57.40%	280.24%	-96.80%	-153.99%	-19.95%	4.80%	-	-
Horiz. %	68.44%	160.66%	-89.14%	-45.29%	83.89%	104.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.81%	13.68%	-	-	26.68%	23.00%	4.78%	-
YoY %	-50.22%	0.00%	-	-	16.00%	381.17%	-	-
Horiz. %	142.47%	286.19%	-	-	558.16%	481.17%	100.00%	-
Total Cost	1,412,137	1,093,450	878,843	1,156,793	1,016,544	887,297	976,268	6.34%
YoY %	29.15%	24.42%	-24.03%	13.80%	14.57%	-9.11%	-	-
Horiz. %	144.65%	112.00%	90.02%	118.49%	104.13%	90.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,388,630	1,265,357	1,122,353	1,249,832	1,275,825	1,125,693	1,021,209	5.25%
YoY %	9.74%	12.74%	-10.20%	-2.04%	13.34%	10.23%	-	-
Horiz. %	135.98%	123.91%	109.90%	122.39%	124.93%	110.23%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	6,971	39,204	6,744	6,734	38,701	36,434	30,035	-21.59%
YoY %	-82.22%	481.32%	0.15%	-82.60%	6.22%	21.31%	-	-
Horiz. %	23.21%	130.53%	22.45%	22.42%	128.85%	121.31%	100.00%	-
Div Payout %	10.40%	24.92%	0.00%	0.00%	47.11%	35.50%	30.67%	-
YoY %	-58.27%	0.00%	0.00%	0.00%	32.70%	15.75%	-	-
Horiz. %	33.91%	81.25%	0.00%	0.00%	153.60%	115.75%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	1,388,630	1,265,357	1,122,353	1,249,832	1,275,825	1,125,693	1,021,209	5.25%
YoY %	9.74%	12.74%	-10.20%	-2.04%	13.34%	10.23%	-	-
Horiz. %	135.98%	123.91%	109.90%	122.39%	124.93%	110.23%	100.00%	-
NOSH	578,583	562,177	559,911	559,911	558,874	502,541	500,593	2.44%
YoY %	2.92%	0.40%	0.00%	0.19%	11.21%	0.39%	-	-
Horiz. %	115.58%	112.30%	111.85%	111.85%	111.64%	100.39%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	4.53%	12.58%	-11.03%	-3.99%	7.48%	10.37%	9.12%	-
YoY %	-63.99%	214.05%	-176.44%	-153.34%	-27.87%	13.71%	-	-
Horiz. %	49.67%	137.94%	-120.94%	-43.75%	82.02%	113.71%	100.00%	-
ROE	4.83%	12.43%	-7.78%	-3.55%	6.44%	9.12%	9.59%	-
YoY %	-61.14%	259.77%	-119.15%	-155.12%	-29.39%	-4.90%	-	-
Horiz. %	50.36%	129.61%	-81.13%	-37.02%	67.15%	95.10%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	265.23	231.30	146.70	206.50	205.82	196.98	214.58	3.59%
YoY %	14.67%	57.67%	-28.96%	0.33%	4.49%	-8.20%	-	-
Horiz. %	123.60%	107.79%	68.37%	96.23%	95.92%	91.80%	100.00%	-
EPS	12.11	29.12	-16.17	-8.23	15.63	20.42	19.56	-7.67%
YoY %	-58.41%	280.09%	-96.48%	-152.66%	-23.46%	4.40%	-	-
Horiz. %	61.91%	148.88%	-82.67%	-42.08%	79.91%	104.40%	100.00%	-
DPS	1.25	7.25	1.25	1.25	7.25	7.25	6.00	-22.99%
YoY %	-82.76%	480.00%	0.00%	-82.76%	0.00%	20.83%	-	-
Horiz. %	20.83%	120.83%	20.83%	20.83%	120.83%	120.83%	100.00%	-
NAPS	2.49	2.34	2.08	2.32	2.39	2.24	2.04	3.37%
YoY %	6.41%	12.50%	-10.34%	-2.93%	6.70%	9.80%	-	-
Horiz. %	122.06%	114.71%	101.96%	113.73%	117.16%	109.80%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 559,911
RPS	255.65	216.18	136.81	192.27	189.89	171.09	185.66	5.47%
YoY %	18.26%	58.01%	-28.84%	1.25%	10.99%	-7.85%	-	-
Horiz. %	137.70%	116.44%	73.69%	103.56%	102.28%	92.15%	100.00%	-
EPS	11.58	27.19	-15.08	-7.67	14.20	17.74	16.92	-6.12%
YoY %	-57.41%	280.31%	-96.61%	-154.01%	-19.95%	4.85%	-	-
Horiz. %	68.44%	160.70%	-89.13%	-45.33%	83.92%	104.85%	100.00%	-
DPS	1.20	6.78	1.17	1.16	6.69	6.30	5.19	-21.64%
YoY %	-82.30%	479.49%	0.86%	-82.66%	6.19%	21.39%	-	-
Horiz. %	23.12%	130.64%	22.54%	22.35%	128.90%	121.39%	100.00%	-
NAPS	2.4001	2.187	1.9398	2.1602	2.2051	1.9456	1.765	5.25%
YoY %	9.74%	12.74%	-10.20%	-2.04%	13.34%	10.23%	-	-
Horiz. %	135.98%	123.91%	109.90%	122.39%	124.93%	110.23%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	1.11	1.92	0.72	1.54	1.99	3.15	1.14	-
P/RPS	0.42	0.83	0.49	0.75	0.97	1.60	0.53	-3.80%
YoY %	-49.40%	69.39%	-34.67%	-22.68%	-39.38%	201.89%	-	-
Horiz. %	79.25%	156.60%	92.45%	141.51%	183.02%	301.89%	100.00%	-
P/EPS	9.24	6.60	-4.45	-18.71	12.93	15.43	5.83	7.97%
YoY %	40.00%	248.31%	76.22%	-244.70%	-16.20%	164.67%	-	-
Horiz. %	158.49%	113.21%	-76.33%	-320.93%	221.78%	264.67%	100.00%	-
EY	10.83	15.15	-22.47	-5.35	7.73	6.48	17.16	-7.38%
YoY %	-28.51%	167.42%	-320.00%	-169.21%	19.29%	-62.24%	-	-
Horiz. %	63.11%	88.29%	-130.94%	-31.18%	45.05%	37.76%	100.00%	-
DY	1.13	3.78	1.74	0.81	3.64	2.30	5.26	-22.60%
YoY %	-70.11%	117.24%	114.81%	-77.75%	58.26%	-56.27%	-	-
Horiz. %	21.48%	71.86%	33.08%	15.40%	69.20%	43.73%	100.00%	-
P/NAPS	0.45	0.82	0.35	0.66	0.83	1.41	0.56	-3.57%
YoY %	-45.12%	134.29%	-46.97%	-20.48%	-41.13%	151.79%	-	-
Horiz. %	80.36%	146.43%	62.50%	117.86%	148.21%	251.79%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	26/08/22	26/08/21	27/08/20	28/08/19	27/08/18	22/08/17	15/08/16	-
Price	1.07	2.32	0.69	1.23	1.97	3.19	1.64	-
P/RPS	0.40	1.00	0.47	0.60	0.96	1.62	0.76	-10.14%
YoY %	-60.00%	112.77%	-21.67%	-37.50%	-40.74%	113.16%	-	-
Horiz. %	52.63%	131.58%	61.84%	78.95%	126.32%	213.16%	100.00%	-
P/EPS	8.90	7.97	-4.27	-14.94	12.80	15.62	8.38	1.00%
YoY %	11.67%	286.65%	71.42%	-216.72%	-18.05%	86.40%	-	-
Horiz. %	106.21%	95.11%	-50.95%	-178.28%	152.74%	186.40%	100.00%	-
EY	11.23	12.54	-23.44	-6.69	7.81	6.40	11.93	-1.00%
YoY %	-10.45%	153.50%	-250.37%	-185.66%	22.03%	-46.35%	-	-
Horiz. %	94.13%	105.11%	-196.48%	-56.08%	65.47%	53.65%	100.00%	-
DY	1.17	3.13	1.81	1.02	3.68	2.27	3.66	-17.30%
YoY %	-62.62%	72.93%	77.45%	-72.28%	62.11%	-37.98%	-	-
Horiz. %	31.97%	85.52%	49.45%	27.87%	100.55%	62.02%	100.00%	-
P/NAPS	0.43	0.99	0.33	0.53	0.82	1.42	0.80	-9.82%
YoY %	-56.57%	200.00%	-37.74%	-35.37%	-42.25%	77.50%	-	-
Horiz. %	53.75%	123.75%	41.25%	66.25%	102.50%	177.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos