[ANNJOO] YoY 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- 15.07%
YoY- -6.78%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 366,984 479,241 156,685 140,818 125,907 109,160 97,742 24.65%
PBT 50,152 33,067 12,591 31,395 33,302 13,923 6,790 39.53%
Tax -7,707 -8,363 -3,932 -9,908 -10,252 -3,257 -2,673 19.29%
NP 42,445 24,704 8,659 21,487 23,050 10,666 4,117 47.50%
-
NP to SH 39,266 18,354 7,525 21,487 23,050 10,666 4,117 45.60%
-
Tax Rate 15.37% 25.29% 31.23% 31.56% 30.78% 23.39% 39.37% -
Total Cost 324,539 454,537 148,026 119,331 102,857 98,494 93,625 23.00%
-
Net Worth 673,499 406,079 449,893 435,045 350,541 347,968 243,659 18.45%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 26,939 12,061 9,372 15,916 15,131 - - -
Div Payout % 68.61% 65.72% 124.56% 74.07% 65.65% - - -
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 673,499 406,079 449,893 435,045 350,541 347,968 243,659 18.45%
NOSH 336,749 201,029 267,793 265,271 252,188 252,151 168,040 12.27%
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 11.57% 5.15% 5.53% 15.26% 18.31% 9.77% 4.21% -
ROE 5.83% 4.52% 1.67% 4.94% 6.58% 3.07% 1.69% -
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 108.98 238.39 58.51 53.08 49.93 43.29 58.17 11.02%
EPS 7.77 9.13 2.81 8.10 9.14 4.23 2.45 21.20%
DPS 8.00 6.00 3.50 6.00 6.00 0.00 0.00 -
NAPS 2.00 2.02 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 63.43 82.83 27.08 24.34 21.76 18.87 16.89 24.66%
EPS 6.79 3.17 1.30 3.71 3.98 1.84 0.71 45.66%
DPS 4.66 2.08 1.62 2.75 2.62 0.00 0.00 -
NAPS 1.164 0.7019 0.7776 0.7519 0.6059 0.6014 0.4211 18.45%
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 3.45 0.47 2.72 3.00 2.02 2.47 1.55 14.25%
P/EPS 32.25 12.16 56.58 19.63 11.05 25.30 36.73 -2.14%
EY 3.10 8.23 1.77 5.09 9.05 3.95 2.72 2.20%
DY 2.13 5.41 2.20 3.77 5.94 0.00 0.00 -
P/NAPS 1.88 0.55 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 3.19 0.54 2.56 3.11 2.58 2.52 1.62 11.94%
P/EPS 29.84 14.02 53.38 20.37 14.11 25.77 38.37 -4.10%
EY 3.35 7.13 1.87 4.91 7.09 3.88 2.61 4.24%
DY 2.30 4.69 2.33 3.64 4.65 0.00 0.00 -
P/NAPS 1.74 0.63 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