[ANNJOO] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 72.15%
YoY- 56.14%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,403,312 1,026,611 1,996,665 1,290,922 1,116,558 432,427 401,950 23.15%
PBT 137,410 10,406 435,407 148,926 106,975 31,496 82,157 8.94%
Tax -14,320 -2,957 -99,932 -20,816 -15,487 -10,477 -28,077 -10.61%
NP 123,090 7,449 335,475 128,110 91,488 21,019 54,080 14.68%
-
NP to SH 122,728 8,816 334,963 119,655 76,634 18,758 54,080 14.62%
-
Tax Rate 10.42% 28.42% 22.95% 13.98% 14.48% 33.26% 34.17% -
Total Cost 1,280,222 1,019,162 1,661,190 1,162,812 1,025,070 411,408 347,870 24.24%
-
Net Worth 994,277 896,713 1,080,360 673,543 563,882 456,129 450,666 14.09%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 30,129 15,113 61,442 26,941 29,993 - 15,905 11.22%
Div Payout % 24.55% 171.43% 18.34% 22.52% 39.14% - 29.41% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 994,277 896,713 1,080,360 673,543 563,882 456,129 450,666 14.09%
NOSH 502,160 503,771 512,019 336,771 299,937 269,899 265,098 11.22%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.77% 0.73% 16.80% 9.92% 8.19% 4.86% 13.45% -
ROE 12.34% 0.98% 31.00% 17.77% 13.59% 4.11% 12.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 279.45 203.79 389.96 383.32 372.26 160.22 151.62 10.72%
EPS 24.44 1.75 65.42 23.67 25.55 6.95 20.40 3.05%
DPS 6.00 3.00 12.00 8.00 10.00 0.00 6.00 0.00%
NAPS 1.98 1.78 2.11 2.00 1.88 1.69 1.70 2.57%
Adjusted Per Share Value based on latest NOSH - 336,132
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 195.19 142.80 277.73 179.56 155.31 60.15 55.91 23.15%
EPS 17.07 1.23 46.59 16.64 10.66 2.61 7.52 14.63%
DPS 4.19 2.10 8.55 3.75 4.17 0.00 2.21 11.24%
NAPS 1.383 1.2473 1.5027 0.9369 0.7843 0.6345 0.6269 14.08%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.79 2.44 2.50 3.88 1.26 1.40 1.73 -
P/RPS 1.00 1.20 0.64 1.01 0.34 0.87 1.14 -2.15%
P/EPS 11.42 139.43 3.82 10.92 4.93 20.14 8.48 5.08%
EY 8.76 0.72 26.17 9.16 20.28 4.96 11.79 -4.82%
DY 2.15 1.23 4.80 2.06 7.94 0.00 3.47 -7.66%
P/NAPS 1.41 1.37 1.18 1.94 0.67 0.83 1.02 5.54%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 16/11/09 27/11/08 07/11/07 29/11/06 30/11/05 25/11/04 -
Price 2.86 2.75 1.27 4.14 1.49 1.12 1.69 -
P/RPS 1.02 1.35 0.33 1.08 0.40 0.70 1.11 -1.39%
P/EPS 11.70 157.14 1.94 11.65 5.83 16.12 8.28 5.92%
EY 8.55 0.64 51.51 8.58 17.15 6.21 12.07 -5.58%
DY 2.10 1.09 9.45 1.93 6.71 0.00 3.55 -8.37%
P/NAPS 1.44 1.54 0.60 2.07 0.79 0.66 0.99 6.44%

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