[ANNJOO] YoY Quarter Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Quarter Result
Revenue	706,504	366,984	479,241	156,685	140,818	125,907	109,160	36.47%
YoY %	92.52%	-23.42%	205.86%	11.27%	11.84%	15.34%	-	-
Horiz. %	647.22%	336.19%	439.03%	143.54%	129.00%	115.34%	100.00%	-
PBT	227,650	50,152	33,067	12,591	31,395	33,302	13,923	59.24%
YoY %	353.92%	51.67%	162.62%	-59.89%	-5.73%	139.19%	-	-
Horiz. %	1,635.06%	360.21%	237.50%	90.43%	225.49%	239.19%	100.00%	-
Tax	-46,492	-7,707	-8,363	-3,932	-9,908	-10,252	-3,257	55.68%
YoY %	-503.24%	7.84%	-112.69%	60.31%	3.36%	-214.77%	-	-
Horiz. %	1,427.45%	236.63%	256.77%	120.72%	304.21%	314.77%	100.00%	-
NP	181,158	42,445	24,704	8,659	21,487	23,050	10,666	60.25%
YoY %	326.81%	71.81%	185.30%	-59.70%	-6.78%	116.11%	-	-
Horiz. %	1,698.46%	397.95%	231.61%	81.18%	201.45%	216.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	180,508	39,266	18,354	7,525	21,487	23,050	10,666	60.16%
YoY %	359.71%	113.94%	143.91%	-64.98%	-6.78%	116.11%	-	-
Horiz. %	1,692.37%	368.14%	172.08%	70.55%	201.45%	216.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.42%	15.37%	25.29%	31.23%	31.56%	30.78%	23.39%	-
YoY %	32.86%	-39.22%	-19.02%	-1.05%	2.53%	31.59%	-	-
Horiz. %	87.30%	65.71%	108.12%	133.52%	134.93%	131.59%	100.00%	-
Total Cost	525,346	324,539	454,537	148,026	119,331	102,857	98,494	32.14%
YoY %	61.87%	-28.60%	207.07%	24.05%	16.02%	4.43%	-	-
Horiz. %	533.38%	329.50%	461.49%	150.29%	121.16%	104.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,093,210	673,499	406,079	449,893	435,045	350,541	347,968	20.99%
YoY %	62.32%	65.85%	-9.74%	3.41%	24.11%	0.74%	-	-
Horiz. %	314.17%	193.55%	116.70%	129.29%	125.02%	100.74%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	61,589	26,939	12,061	9,372	15,916	15,131	-	-
YoY %	128.62%	123.36%	28.69%	-41.12%	5.19%	0.00%	-	-
Horiz. %	407.04%	178.04%	79.71%	61.94%	105.19%	100.00%	-	-
Div Payout %	34.12%	68.61%	65.72%	124.56%	74.07%	65.65%	-	-
YoY %	-50.27%	4.40%	-47.24%	68.17%	12.83%	0.00%	-	-
Horiz. %	51.97%	104.51%	100.11%	189.73%	112.83%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	1,093,210	673,499	406,079	449,893	435,045	350,541	347,968	20.99%
YoY %	62.32%	65.85%	-9.74%	3.41%	24.11%	0.74%	-	-
Horiz. %	314.17%	193.55%	116.70%	129.29%	125.02%	100.74%	100.00%	-
NOSH	513,244	336,749	201,029	267,793	265,271	252,188	252,151	12.56%
YoY %	52.41%	67.51%	-24.93%	0.95%	5.19%	0.01%	-	-
Horiz. %	203.55%	133.55%	79.73%	106.20%	105.20%	100.01%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	25.64%	11.57%	5.15%	5.53%	15.26%	18.31%	9.77%	-
YoY %	121.61%	124.66%	-6.87%	-63.76%	-16.66%	87.41%	-	-
Horiz. %	262.44%	118.42%	52.71%	56.60%	156.19%	187.41%	100.00%	-
ROE	16.51%	5.83%	4.52%	1.67%	4.94%	6.58%	3.07%	-
YoY %	183.19%	28.98%	170.66%	-66.19%	-24.92%	114.33%	-	-
Horiz. %	537.79%	189.90%	147.23%	54.40%	160.91%	214.33%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	137.65	108.98	238.39	58.51	53.08	49.93	43.29	21.24%
YoY %	26.31%	-54.28%	307.43%	10.23%	6.31%	15.34%	-	-
Horiz. %	317.97%	251.74%	550.68%	135.16%	122.61%	115.34%	100.00%	-
EPS	35.17	7.77	9.13	2.81	8.10	9.14	4.23	42.28%
YoY %	352.64%	-14.90%	224.91%	-65.31%	-11.38%	116.08%	-	-
Horiz. %	831.44%	183.69%	215.84%	66.43%	191.49%	216.08%	100.00%	-
DPS	12.00	8.00	6.00	3.50	6.00	6.00	0.00	-
YoY %	50.00%	33.33%	71.43%	-41.67%	0.00%	0.00%	-	-
Horiz. %	200.00%	133.33%	100.00%	58.33%	100.00%	100.00%	-	-
NAPS	2.13	2.00	2.02	1.68	1.64	1.39	1.38	7.49%
YoY %	6.50%	-0.99%	20.24%	2.44%	17.99%	0.72%	-	-
Horiz. %	154.35%	144.93%	146.38%	121.74%	118.84%	100.72%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 267,793
RPS	122.11	63.43	82.83	27.08	24.34	21.76	18.87	36.47%
YoY %	92.51%	-23.42%	205.87%	11.26%	11.86%	15.32%	-	-
Horiz. %	647.11%	336.14%	438.95%	143.51%	128.99%	115.32%	100.00%	-
EPS	31.20	6.79	3.17	1.30	3.71	3.98	1.84	60.21%
YoY %	359.50%	114.20%	143.85%	-64.96%	-6.78%	116.30%	-	-
Horiz. %	1,695.65%	369.02%	172.28%	70.65%	201.63%	216.30%	100.00%	-
DPS	10.64	4.66	2.08	1.62	2.75	2.62	0.00	-
YoY %	128.33%	124.04%	28.40%	-41.09%	4.96%	0.00%	-	-
Horiz. %	406.11%	177.86%	79.39%	61.83%	104.96%	100.00%	-	-
NAPS	1.8895	1.164	0.7019	0.7776	0.7519	0.6059	0.6014	21.00%
YoY %	62.33%	65.84%	-9.74%	3.42%	24.10%	0.75%	-	-
Horiz. %	314.18%	193.55%	116.71%	129.30%	125.02%	100.75%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	3.82	3.76	1.11	1.59	1.59	1.01	1.07	-
P/RPS	2.78	3.45	0.47	2.72	3.00	2.02	2.47	1.98%
YoY %	-19.42%	634.04%	-82.72%	-9.33%	48.51%	-18.22%	-	-
Horiz. %	112.55%	139.68%	19.03%	110.12%	121.46%	81.78%	100.00%	-
P/EPS	10.86	32.25	12.16	56.58	19.63	11.05	25.30	-13.13%
YoY %	-66.33%	165.21%	-78.51%	188.23%	77.65%	-56.32%	-	-
Horiz. %	42.92%	127.47%	48.06%	223.64%	77.59%	43.68%	100.00%	-
EY	9.21	3.10	8.23	1.77	5.09	9.05	3.95	15.13%
YoY %	197.10%	-62.33%	364.97%	-65.23%	-43.76%	129.11%	-	-
Horiz. %	233.16%	78.48%	208.35%	44.81%	128.86%	229.11%	100.00%	-
DY	3.14	2.13	5.41	2.20	3.77	5.94	0.00	-
YoY %	47.42%	-60.63%	145.91%	-41.64%	-36.53%	0.00%	-	-
Horiz. %	52.86%	35.86%	91.08%	37.04%	63.47%	100.00%	-	-
P/NAPS	1.79	1.88	0.55	0.95	0.97	0.73	0.78	14.83%
YoY %	-4.79%	241.82%	-42.11%	-2.06%	32.88%	-6.41%	-	-
Horiz. %	229.49%	241.03%	70.51%	121.79%	124.36%	93.59%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	07/08/08	15/08/07	28/08/06	25/08/05	24/08/04	14/08/03	29/08/02	-
Price	3.68	3.48	1.28	1.50	1.65	1.29	1.09	-
P/RPS	2.67	3.19	0.54	2.56	3.11	2.58	2.52	0.96%
YoY %	-16.30%	490.74%	-78.91%	-17.68%	20.54%	2.38%	-	-
Horiz. %	105.95%	126.59%	21.43%	101.59%	123.41%	102.38%	100.00%	-
P/EPS	10.46	29.84	14.02	53.38	20.37	14.11	25.77	-13.94%
YoY %	-64.95%	112.84%	-73.74%	162.05%	44.37%	-45.25%	-	-
Horiz. %	40.59%	115.79%	54.40%	207.14%	79.05%	54.75%	100.00%	-
EY	9.56	3.35	7.13	1.87	4.91	7.09	3.88	16.20%
YoY %	185.37%	-53.02%	281.28%	-61.91%	-30.75%	82.73%	-	-
Horiz. %	246.39%	86.34%	183.76%	48.20%	126.55%	182.73%	100.00%	-
DY	3.26	2.30	4.69	2.33	3.64	4.65	0.00	-
YoY %	41.74%	-50.96%	101.29%	-35.99%	-21.72%	0.00%	-	-
Horiz. %	70.11%	49.46%	100.86%	50.11%	78.28%	100.00%	-	-
P/NAPS	1.73	1.74	0.63	0.89	1.01	0.93	0.79	13.94%
YoY %	-0.57%	176.19%	-29.21%	-11.88%	8.60%	17.72%	-	-
Horiz. %	218.99%	220.25%	79.75%	112.66%	127.85%	117.72%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:50:00

EMA 5

5 Mins

SELL

2024-07-03 16:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-03 16:40:00

ADX

5 Mins

SELL

2024-07-03 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-03 16:40:00

TURTLE SYSTEM 55

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

985

MPI

MALAYSIAN PACIFIC INDUSTRIES

971

SALCON

SALCON BHD

949

HLIND

HONG LEONG INDUSTRIES BHD

921

YTLPOWR

YTL POWER INTERNATIONAL BHD

823

JCY

JCY INTERNATIONAL BERHAD

816

GENTING

GENTING BHD

710

PBBANK

PUBLIC BANK BHD

559

NOTION

NOTION VTEC BHD

547

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More