[ANNJOO] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2.21%
YoY- -145.8%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,184,664 2,165,626 1,679,706 1,252,000 2,653,599 1,624,220 1,249,671 9.74%
PBT -49,975 61,962 163,349 -319,915 498,866 176,557 106,423 -
Tax 32,519 -13,418 -16,895 126,239 -93,783 -13,165 -15,636 -
NP -17,456 48,544 146,454 -193,676 405,083 163,392 90,787 -
-
NP to SH -18,346 47,645 145,529 -186,750 407,761 147,495 75,567 -
-
Tax Rate - 21.66% 10.34% - 18.80% 7.46% 14.69% -
Total Cost 2,202,120 2,117,082 1,533,252 1,445,676 2,248,516 1,460,828 1,158,884 11.28%
-
Net Worth 1,028,119 1,063,685 995,670 895,158 1,067,026 672,265 634,716 8.36%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 17,583 52,047 45,209 15,086 103,323 47,189 35,142 -10.89%
Div Payout % 0.00% 109.24% 31.07% 0.00% 25.34% 31.99% 46.50% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,028,119 1,063,685 995,670 895,158 1,067,026 672,265 634,716 8.36%
NOSH 501,521 501,738 502,864 502,898 505,699 336,132 337,615 6.81%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -0.80% 2.24% 8.72% -15.47% 15.27% 10.06% 7.26% -
ROE -1.78% 4.48% 14.62% -20.86% 38.21% 21.94% 11.91% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 435.61 431.62 334.03 248.96 524.74 483.21 370.15 2.74%
EPS -3.66 9.50 28.94 -37.13 80.63 43.88 22.38 -
DPS 3.50 10.34 9.00 3.00 20.43 14.04 10.41 -16.59%
NAPS 2.05 2.12 1.98 1.78 2.11 2.00 1.88 1.45%
Adjusted Per Share Value based on latest NOSH - 502,898
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 303.88 301.23 233.64 174.15 369.10 225.92 173.82 9.74%
EPS -2.55 6.63 20.24 -25.98 56.72 20.52 10.51 -
DPS 2.45 7.24 6.29 2.10 14.37 6.56 4.89 -10.87%
NAPS 1.4301 1.4795 1.3849 1.2451 1.4842 0.9351 0.8829 8.36%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.33 1.98 2.79 2.44 2.50 3.88 1.26 -
P/RPS 0.31 0.46 0.84 0.98 0.48 0.80 0.34 -1.52%
P/EPS -36.36 20.85 9.64 -6.57 3.10 8.84 5.63 -
EY -2.75 4.80 10.37 -15.22 32.25 11.31 17.76 -
DY 2.63 5.22 3.23 1.23 8.17 3.62 8.26 -17.35%
P/NAPS 0.65 0.93 1.41 1.37 1.18 1.94 0.67 -0.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/11/11 26/11/10 16/11/09 27/11/08 07/11/07 29/11/06 -
Price 1.33 1.98 2.86 2.75 1.27 4.14 1.49 -
P/RPS 0.31 0.46 0.86 1.10 0.24 0.86 0.40 -4.15%
P/EPS -36.36 20.85 9.88 -7.41 1.58 9.43 6.66 -
EY -2.75 4.80 10.12 -13.50 63.49 10.60 15.02 -
DY 2.63 5.22 3.15 1.09 16.09 3.39 6.99 -15.02%
P/NAPS 0.65 0.93 1.44 1.54 0.60 2.07 0.79 -3.19%

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