[ANNJOO] YoY TTM 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- -3.23%
YoY- 39.91%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,522,271 1,011,929 557,772 479,992 380,556 386,332 378,678 26.08%
PBT 158,264 74,188 64,587 72,649 54,295 33,089 23,000 37.89%
Tax -12,165 -11,430 -22,791 -25,761 -20,781 -8,221 -11,836 0.45%
NP 146,099 62,758 41,796 46,888 33,514 24,868 11,164 53.48%
-
NP to SH 119,289 54,757 40,662 46,888 33,514 24,868 -2,982 -
-
Tax Rate 7.69% 15.41% 35.29% 35.46% 38.27% 24.85% 51.46% -
Total Cost 1,376,172 949,171 515,976 433,104 347,042 361,464 367,514 24.60%
-
Net Worth 673,499 402,059 449,893 435,045 350,541 347,968 243,659 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 60,693 21,637 25,278 31,671 30,331 8,793 5,459 49.36%
Div Payout % 50.88% 39.52% 62.17% 67.55% 90.50% 35.36% 0.00% -
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 673,499 402,059 449,893 435,045 350,541 347,968 243,659 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 9.60% 6.20% 7.49% 9.77% 8.81% 6.44% 2.95% -
ROE 17.71% 13.62% 9.04% 10.78% 9.56% 7.15% -1.22% -
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 452.05 503.37 208.28 180.94 150.90 153.21 225.35 12.29%
EPS 35.42 27.24 15.18 17.68 13.29 9.86 -1.77 -
DPS 18.02 10.76 9.50 12.00 12.00 3.49 3.25 33.02%
NAPS 2.00 2.00 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 211.74 140.75 77.58 66.76 52.93 53.74 52.67 26.08%
EPS 16.59 7.62 5.66 6.52 4.66 3.46 -0.41 -
DPS 8.44 3.01 3.52 4.41 4.22 1.22 0.76 49.33%
NAPS 0.9368 0.5592 0.6258 0.6051 0.4876 0.484 0.3389 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 0.83 0.22 0.76 0.88 0.67 0.70 0.40 12.93%
P/EPS 10.61 4.08 10.47 9.00 7.60 10.85 -50.72 -
EY 9.42 24.54 9.55 11.12 13.16 9.22 -1.97 -
DY 4.79 9.70 5.97 7.55 11.88 3.26 3.61 4.82%
P/NAPS 1.88 0.56 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 0.77 0.25 0.72 0.91 0.85 0.71 0.42 10.62%
P/EPS 9.82 4.70 9.88 9.33 9.71 11.05 -52.97 -
EY 10.18 21.28 10.12 10.71 10.30 9.05 -1.89 -
DY 5.18 8.41 6.33 7.27 9.30 3.20 3.46 6.95%
P/NAPS 1.74 0.64 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