[ANNJOO] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 58.61%
YoY- 34.77%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,011,929 557,772 479,992 380,556 386,332 378,678 304,306 22.16%
PBT 74,188 64,587 72,649 54,295 33,089 23,000 35,188 13.23%
Tax -11,430 -22,791 -25,761 -20,781 -8,221 -11,836 -5,265 13.78%
NP 62,758 41,796 46,888 33,514 24,868 11,164 29,923 13.13%
-
NP to SH 54,757 40,662 46,888 33,514 24,868 -2,982 29,923 10.59%
-
Tax Rate 15.41% 35.29% 35.46% 38.27% 24.85% 51.46% 14.96% -
Total Cost 949,171 515,976 433,104 347,042 361,464 367,514 274,383 22.96%
-
Net Worth 402,059 449,893 435,045 350,541 347,968 243,659 283,527 5.99%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 21,637 25,278 31,671 30,331 8,793 5,459 7,614 19.00%
Div Payout % 39.52% 62.17% 67.55% 90.50% 35.36% 0.00% 25.45% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 402,059 449,893 435,045 350,541 347,968 243,659 283,527 5.99%
NOSH 201,029 267,793 265,271 252,188 252,151 168,040 154,090 4.52%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.20% 7.49% 9.77% 8.81% 6.44% 2.95% 9.83% -
ROE 13.62% 9.04% 10.78% 9.56% 7.15% -1.22% 10.55% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 503.37 208.28 180.94 150.90 153.21 225.35 197.48 16.86%
EPS 27.24 15.18 17.68 13.29 9.86 -1.77 19.42 5.79%
DPS 10.76 9.50 12.00 12.00 3.49 3.25 5.00 13.61%
NAPS 2.00 1.68 1.64 1.39 1.38 1.45 1.84 1.39%
Adjusted Per Share Value based on latest NOSH - 252,188
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 140.75 77.58 66.76 52.93 53.74 52.67 42.33 22.15%
EPS 7.62 5.66 6.52 4.66 3.46 -0.41 4.16 10.60%
DPS 3.01 3.52 4.41 4.22 1.22 0.76 1.06 18.98%
NAPS 0.5592 0.6258 0.6051 0.4876 0.484 0.3389 0.3944 5.98%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.11 1.59 1.59 1.01 1.07 0.90 2.02 -
P/RPS 0.22 0.76 0.88 0.67 0.70 0.40 1.02 -22.55%
P/EPS 4.08 10.47 9.00 7.60 10.85 -50.72 10.40 -14.43%
EY 24.54 9.55 11.12 13.16 9.22 -1.97 9.61 16.90%
DY 9.70 5.97 7.55 11.88 3.26 3.61 2.48 25.50%
P/NAPS 0.56 0.95 0.97 0.73 0.78 0.62 1.10 -10.63%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 25/08/05 24/08/04 14/08/03 29/08/02 24/08/01 30/08/00 -
Price 1.28 1.50 1.65 1.29 1.09 0.94 2.00 -
P/RPS 0.25 0.72 0.91 0.85 0.71 0.42 1.01 -20.75%
P/EPS 4.70 9.88 9.33 9.71 11.05 -52.97 10.30 -12.25%
EY 21.28 10.12 10.71 10.30 9.05 -1.89 9.71 13.96%
DY 8.41 6.33 7.27 9.30 3.20 3.46 2.50 22.39%
P/NAPS 0.64 0.89 1.01 0.93 0.79 0.65 1.09 -8.48%

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