[ANNJOO] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	1,252,000	2,653,599	1,624,220	1,249,671	559,043	510,192	405,960	20.62%
YoY %	-52.82%	63.38%	29.97%	123.54%	9.58%	25.68%	-	-
Horiz. %	308.40%	653.66%	400.09%	307.83%	137.71%	125.68%	100.00%	-
PBT	-319,915	498,866	176,557	106,423	46,299	85,996	54,169	-
YoY %	-164.13%	182.55%	65.90%	129.86%	-46.16%	58.76%	-	-
Horiz. %	-590.59%	920.94%	325.94%	196.46%	85.47%	158.76%	100.00%	-
Tax	126,239	-93,783	-13,165	-15,636	-17,063	-30,678	-20,074	-
YoY %	234.61%	-612.37%	15.80%	8.36%	44.38%	-52.82%	-	-
Horiz. %	-628.87%	467.19%	65.58%	77.89%	85.00%	152.82%	100.00%	-
NP	-193,676	405,083	163,392	90,787	29,236	55,318	34,095	-
YoY %	-147.81%	147.92%	79.97%	210.53%	-47.15%	62.25%	-	-
Horiz. %	-568.05%	1,188.10%	479.23%	266.28%	85.75%	162.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-186,750	407,761	147,495	75,567	27,879	55,318	34,095	-
YoY %	-145.80%	176.46%	95.18%	171.05%	-49.60%	62.25%	-	-
Horiz. %	-547.73%	1,195.96%	432.60%	221.64%	81.77%	162.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	18.80%	7.46%	14.69%	36.85%	35.67%	37.06%	-
YoY %	-	152.01%	-49.22%	-60.14%	3.31%	-3.75%	-	-
Horiz. %	-	50.73%	20.13%	39.64%	99.43%	96.25%	100.00%	-
Total Cost	1,445,676	2,248,516	1,460,828	1,158,884	529,807	454,874	371,865	25.36%
YoY %	-35.71%	53.92%	26.05%	118.74%	16.47%	22.32%	-	-
Horiz. %	388.76%	604.66%	392.84%	311.64%	142.47%	122.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	895,158	1,067,026	672,265	634,716	456,702	450,678	354,488	16.67%
YoY %	-16.11%	58.72%	5.92%	38.98%	1.34%	27.13%	-	-
Horiz. %	252.52%	301.00%	189.64%	179.05%	128.83%	127.13%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	15,086	103,323	47,189	35,142	25,278	15,916	46,086	-16.96%
YoY %	-85.40%	118.96%	34.28%	39.02%	58.82%	-65.46%	-	-
Horiz. %	32.73%	224.20%	102.39%	76.25%	54.85%	34.54%	100.00%	-
Div Payout %	0.00%	25.34%	31.99%	46.50%	90.67%	28.77%	135.17%	-
YoY %	0.00%	-20.79%	-31.20%	-48.72%	215.15%	-78.72%	-	-
Horiz. %	0.00%	18.75%	23.67%	34.40%	67.08%	21.28%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	895,158	1,067,026	672,265	634,716	456,702	450,678	354,488	16.67%
YoY %	-16.11%	58.72%	5.92%	38.98%	1.34%	27.13%	-	-
Horiz. %	252.52%	301.00%	189.64%	179.05%	128.83%	127.13%	100.00%	-
NOSH	502,898	505,699	336,132	337,615	270,238	265,104	262,583	11.42%
YoY %	-0.55%	50.45%	-0.44%	24.93%	1.94%	0.96%	-	-
Horiz. %	191.52%	192.59%	128.01%	128.57%	102.92%	100.96%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	-15.47%	15.27%	10.06%	7.26%	5.23%	10.84%	8.40%	-
YoY %	-201.31%	51.79%	38.57%	38.81%	-51.75%	29.05%	-	-
Horiz. %	-184.17%	181.79%	119.76%	86.43%	62.26%	129.05%	100.00%	-
ROE	-20.86%	38.21%	21.94%	11.91%	6.10%	12.27%	9.62%	-
YoY %	-154.59%	74.16%	84.21%	95.25%	-50.29%	27.55%	-	-
Horiz. %	-216.84%	397.19%	228.07%	123.80%	63.41%	127.55%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	248.96	524.74	483.21	370.15	206.87	192.45	154.60	8.25%
YoY %	-52.56%	8.59%	30.54%	78.93%	7.49%	24.48%	-	-
Horiz. %	161.03%	339.42%	312.55%	239.42%	133.81%	124.48%	100.00%	-
EPS	-37.13	80.63	43.88	22.38	10.32	20.87	12.98	-
YoY %	-146.05%	83.75%	96.07%	116.86%	-50.55%	60.79%	-	-
Horiz. %	-286.06%	621.19%	338.06%	172.42%	79.51%	160.79%	100.00%	-
DPS	3.00	20.43	14.04	10.41	9.50	6.00	17.55	-25.48%
YoY %	-85.32%	45.51%	34.87%	9.58%	58.33%	-65.81%	-	-
Horiz. %	17.09%	116.41%	80.00%	59.32%	54.13%	34.19%	100.00%	-
NAPS	1.78	2.11	2.00	1.88	1.69	1.70	1.35	4.71%
YoY %	-15.64%	5.50%	6.38%	11.24%	-0.59%	25.93%	-	-
Horiz. %	131.85%	156.30%	148.15%	139.26%	125.19%	125.93%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 337,615
RPS	216.39	458.64	280.72	215.99	96.62	88.18	70.16	20.62%
YoY %	-52.82%	63.38%	29.97%	123.55%	9.57%	25.68%	-	-
Horiz. %	308.42%	653.71%	400.11%	307.85%	137.71%	125.68%	100.00%	-
EPS	-32.28	70.48	25.49	13.06	4.82	9.56	5.89	-
YoY %	-145.80%	176.50%	95.18%	170.95%	-49.58%	62.31%	-	-
Horiz. %	-548.05%	1,196.60%	432.77%	221.73%	81.83%	162.31%	100.00%	-
DPS	2.61	17.86	8.16	6.07	4.37	2.75	7.97	-16.96%
YoY %	-85.39%	118.87%	34.43%	38.90%	58.91%	-65.50%	-	-
Horiz. %	32.75%	224.09%	102.38%	76.16%	54.83%	34.50%	100.00%	-
NAPS	1.5472	1.8442	1.1619	1.097	0.7893	0.7789	0.6127	16.67%
YoY %	-16.10%	58.72%	5.92%	38.98%	1.34%	27.13%	-	-
Horiz. %	252.52%	301.00%	189.64%	179.04%	128.82%	127.13%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	2.44	2.50	3.88	1.26	1.40	1.73	1.36	-
P/RPS	0.98	0.48	0.80	0.34	0.68	0.90	0.88	1.80%
YoY %	104.17%	-40.00%	135.29%	-50.00%	-24.44%	2.27%	-	-
Horiz. %	111.36%	54.55%	90.91%	38.64%	77.27%	102.27%	100.00%	-
P/EPS	-6.57	3.10	8.84	5.63	13.57	8.29	10.47	-
YoY %	-311.94%	-64.93%	57.02%	-58.51%	63.69%	-20.82%	-	-
Horiz. %	-62.75%	29.61%	84.43%	53.77%	129.61%	79.18%	100.00%	-
EY	-15.22	32.25	11.31	17.76	7.37	12.06	9.55	-
YoY %	-147.19%	185.15%	-36.32%	140.98%	-38.89%	26.28%	-	-
Horiz. %	-159.37%	337.70%	118.43%	185.97%	77.17%	126.28%	100.00%	-
DY	1.23	8.17	3.62	8.26	6.79	3.47	12.91	-32.39%
YoY %	-84.94%	125.69%	-56.17%	21.65%	95.68%	-73.12%	-	-
Horiz. %	9.53%	63.28%	28.04%	63.98%	52.59%	26.88%	100.00%	-
P/NAPS	1.37	1.18	1.94	0.67	0.83	1.02	1.01	5.20%
YoY %	16.10%	-39.18%	189.55%	-19.28%	-18.63%	0.99%	-	-
Horiz. %	135.64%	116.83%	192.08%	66.34%	82.18%	100.99%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	16/11/09	27/11/08	07/11/07	29/11/06	30/11/05	25/11/04	20/11/03	-
Price	2.75	1.27	4.14	1.49	1.12	1.69	1.32	-
P/RPS	1.10	0.24	0.86	0.40	0.54	0.88	0.85	4.38%
YoY %	358.33%	-72.09%	115.00%	-25.93%	-38.64%	3.53%	-	-
Horiz. %	129.41%	28.24%	101.18%	47.06%	63.53%	103.53%	100.00%	-
P/EPS	-7.41	1.58	9.43	6.66	10.86	8.10	10.17	-
YoY %	-568.99%	-83.24%	41.59%	-38.67%	34.07%	-20.35%	-	-
Horiz. %	-72.86%	15.54%	92.72%	65.49%	106.78%	79.65%	100.00%	-
EY	-13.50	63.49	10.60	15.02	9.21	12.35	9.84	-
YoY %	-121.26%	498.96%	-29.43%	63.08%	-25.43%	25.51%	-	-
Horiz. %	-137.20%	645.22%	107.72%	152.64%	93.60%	125.51%	100.00%	-
DY	1.09	16.09	3.39	6.99	8.48	3.55	13.30	-34.06%
YoY %	-93.23%	374.63%	-51.50%	-17.57%	138.87%	-73.31%	-	-
Horiz. %	8.20%	120.98%	25.49%	52.56%	63.76%	26.69%	100.00%	-
P/NAPS	1.54	0.60	2.07	0.79	0.66	0.99	0.98	7.81%
YoY %	156.67%	-71.01%	162.03%	19.70%	-33.33%	1.02%	-	-
Horiz. %	157.14%	61.22%	211.22%	80.61%	67.35%	101.02%	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

SALCON

SALCON BHD

885

PTRANS

PERAK TRANSIT BERHAD

885

MPI

MALAYSIAN PACIFIC INDUSTRIES

843

HLIND

HONG LEONG INDUSTRIES BHD

746

YTLPOWR

YTL POWER INTERNATIONAL BHD

682

WCT

WCT HOLDINGS BERHAD

576

GENTING

GENTING BHD

551

JCY

JCY INTERNATIONAL BERHAD

526

PBBANK

PUBLIC BANK BHD

516

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