[ANNJOO] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 23.65%
YoY- 95.18%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,679,706 1,252,000 2,653,599 1,624,220 1,249,671 559,043 510,192 21.95%
PBT 163,349 -319,915 498,866 176,557 106,423 46,299 85,996 11.28%
Tax -16,895 126,239 -93,783 -13,165 -15,636 -17,063 -30,678 -9.45%
NP 146,454 -193,676 405,083 163,392 90,787 29,236 55,318 17.60%
-
NP to SH 145,529 -186,750 407,761 147,495 75,567 27,879 55,318 17.48%
-
Tax Rate 10.34% - 18.80% 7.46% 14.69% 36.85% 35.67% -
Total Cost 1,533,252 1,445,676 2,248,516 1,460,828 1,158,884 529,807 454,874 22.43%
-
Net Worth 995,670 895,158 1,067,026 672,265 634,716 456,702 450,678 14.11%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 45,209 15,086 103,323 47,189 35,142 25,278 15,916 18.99%
Div Payout % 31.07% 0.00% 25.34% 31.99% 46.50% 90.67% 28.77% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 995,670 895,158 1,067,026 672,265 634,716 456,702 450,678 14.11%
NOSH 502,864 502,898 505,699 336,132 337,615 270,238 265,104 11.25%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.72% -15.47% 15.27% 10.06% 7.26% 5.23% 10.84% -
ROE 14.62% -20.86% 38.21% 21.94% 11.91% 6.10% 12.27% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 334.03 248.96 524.74 483.21 370.15 206.87 192.45 9.62%
EPS 28.94 -37.13 80.63 43.88 22.38 10.32 20.87 5.59%
DPS 9.00 3.00 20.43 14.04 10.41 9.50 6.00 6.98%
NAPS 1.98 1.78 2.11 2.00 1.88 1.69 1.70 2.57%
Adjusted Per Share Value based on latest NOSH - 336,132
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 232.25 173.11 366.91 224.58 172.79 77.30 70.54 21.95%
EPS 20.12 -25.82 56.38 20.39 10.45 3.85 7.65 17.47%
DPS 6.25 2.09 14.29 6.52 4.86 3.50 2.20 18.99%
NAPS 1.3767 1.2377 1.4754 0.9295 0.8776 0.6315 0.6231 14.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.79 2.44 2.50 3.88 1.26 1.40 1.73 -
P/RPS 0.84 0.98 0.48 0.80 0.34 0.68 0.90 -1.14%
P/EPS 9.64 -6.57 3.10 8.84 5.63 13.57 8.29 2.54%
EY 10.37 -15.22 32.25 11.31 17.76 7.37 12.06 -2.48%
DY 3.23 1.23 8.17 3.62 8.26 6.79 3.47 -1.18%
P/NAPS 1.41 1.37 1.18 1.94 0.67 0.83 1.02 5.54%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 16/11/09 27/11/08 07/11/07 29/11/06 30/11/05 25/11/04 -
Price 2.86 2.75 1.27 4.14 1.49 1.12 1.69 -
P/RPS 0.86 1.10 0.24 0.86 0.40 0.54 0.88 -0.38%
P/EPS 9.88 -7.41 1.58 9.43 6.66 10.86 8.10 3.36%
EY 10.12 -13.50 63.49 10.60 15.02 9.21 12.35 -3.26%
DY 3.15 1.09 16.09 3.39 6.99 8.48 3.55 -1.97%
P/NAPS 1.44 1.54 0.60 2.07 0.79 0.66 0.99 6.44%

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