[ANNJOO] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -49.85%
YoY- 111.66%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 395,824 500,252 428,559 276,394 225,389 656,935 333,297 2.90%
PBT 18,083 5,239 2,438 25,938 -330,321 63,459 27,630 -6.81%
Tax -8,470 5,785 -5,003 -2,575 129,196 6,148 7,651 -
NP 9,613 11,024 -2,565 23,363 -201,125 69,607 35,281 -19.46%
-
NP to SH 9,767 10,684 -2,825 22,800 -195,565 72,797 27,839 -16.00%
-
Tax Rate 46.84% -110.42% 205.21% 9.93% - -9.69% -27.69% -
Total Cost 386,211 489,228 431,124 253,031 426,514 587,328 298,016 4.41%
-
Net Worth 999,292 1,004,774 1,063,596 903,964 884,849 829,470 634,475 7.85%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 17,583 31,958 15,066 - 41,734 20,249 -
Div Payout % - 164.58% 0.00% 66.08% - 57.33% 72.74% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 999,292 1,004,774 1,063,596 903,964 884,849 829,470 634,475 7.85%
NOSH 499,646 502,387 504,074 502,202 502,755 521,679 337,486 6.75%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.43% 2.20% -0.60% 8.45% -89.23% 10.60% 10.59% -
ROE 0.98% 1.06% -0.27% 2.52% -22.10% 8.78% 4.39% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 79.22 99.57 85.02 55.04 44.83 125.93 98.76 -3.60%
EPS 1.91 2.13 -0.56 4.54 -38.90 14.20 7.68 -20.68%
DPS 0.00 3.50 6.34 3.00 0.00 8.00 6.00 -
NAPS 2.00 2.00 2.11 1.80 1.76 1.59 1.88 1.03%
Adjusted Per Share Value based on latest NOSH - 502,202
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 54.73 69.17 59.26 38.22 31.16 90.83 46.08 2.90%
EPS 1.35 1.48 -0.39 3.15 -27.04 10.07 3.85 -16.01%
DPS 0.00 2.43 4.42 2.08 0.00 5.77 2.80 -
NAPS 1.3817 1.3893 1.4706 1.2499 1.2235 1.1469 0.8773 7.85%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.32 1.72 2.90 2.80 1.18 2.67 1.48 -
P/RPS 1.67 1.73 3.41 5.09 2.63 2.12 1.50 1.80%
P/EPS 67.53 80.88 -517.46 61.67 -3.03 19.13 17.94 24.69%
EY 1.48 1.24 -0.19 1.62 -32.96 5.23 5.57 -19.80%
DY 0.00 2.03 2.19 1.07 0.00 3.00 4.05 -
P/NAPS 0.66 0.86 1.37 1.56 0.67 1.68 0.79 -2.94%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 24/02/11 25/02/10 23/02/09 18/02/08 14/02/07 -
Price 1.24 2.06 2.86 2.80 1.18 3.26 2.55 -
P/RPS 1.57 2.07 3.36 5.09 2.63 2.59 2.58 -7.93%
P/EPS 63.43 96.87 -510.32 61.67 -3.03 23.36 30.91 12.71%
EY 1.58 1.03 -0.20 1.62 -32.96 4.28 3.23 -11.22%
DY 0.00 1.70 2.22 1.07 0.00 2.45 2.35 -
P/NAPS 0.62 1.03 1.36 1.56 0.67 2.05 1.36 -12.26%

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