[ANNJOO] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 129.06%
YoY- 270.66%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,057,201 1,811,456 1,838,477 2,453,941 1,897,207 2,184,664 2,165,626 -0.85%
PBT 252,169 94,572 -101,962 49,613 7,306 -49,975 61,962 26.32%
Tax -56,373 -21,405 6,572 -7,910 3,791 32,519 -13,418 26.99%
NP 195,796 73,167 -95,390 41,703 11,097 -17,456 48,544 26.13%
-
NP to SH 195,796 73,167 -95,390 41,703 11,251 -18,346 47,645 26.53%
-
Tax Rate 22.36% 22.63% - 15.94% -51.89% - 21.66% -
Total Cost 1,861,405 1,738,289 1,933,867 2,412,238 1,886,110 2,202,120 2,117,082 -2.12%
-
Net Worth 1,155,474 1,045,867 976,008 1,070,710 1,038,972 1,028,119 1,063,685 1.38%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 87,895 30,030 5,021 10,014 - 17,583 52,047 9.11%
Div Payout % 44.89% 41.04% 0.00% 24.01% - 0.00% 109.24% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,155,474 1,045,867 976,008 1,070,710 1,038,972 1,028,119 1,063,685 1.38%
NOSH 509,019 500,414 500,517 500,332 501,919 501,521 501,738 0.24%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.52% 4.04% -5.19% 1.70% 0.58% -0.80% 2.24% -
ROE 16.95% 7.00% -9.77% 3.89% 1.08% -1.78% 4.48% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 404.15 361.99 367.32 490.46 377.99 435.61 431.62 -1.08%
EPS 38.47 14.62 -19.06 8.34 2.24 -3.66 9.50 26.22%
DPS 17.50 6.00 1.00 2.00 0.00 3.50 10.34 9.15%
NAPS 2.27 2.09 1.95 2.14 2.07 2.05 2.12 1.14%
Adjusted Per Share Value based on latest NOSH - 500,332
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 284.45 250.47 254.20 339.30 262.32 302.07 299.44 -0.85%
EPS 27.07 10.12 -13.19 5.77 1.56 -2.54 6.59 26.52%
DPS 12.15 4.15 0.69 1.38 0.00 2.43 7.20 9.10%
NAPS 1.5977 1.4461 1.3495 1.4805 1.4366 1.4216 1.4707 1.38%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.55 2.07 0.725 1.29 1.24 1.33 1.98 -
P/RPS 0.88 0.57 0.20 0.26 0.33 0.31 0.46 11.40%
P/EPS 9.23 14.16 -3.80 15.48 55.32 -36.36 20.85 -12.68%
EY 10.84 7.06 -26.29 6.46 1.81 -2.75 4.80 14.52%
DY 4.93 2.90 1.38 1.55 0.00 2.63 5.22 -0.94%
P/NAPS 1.56 0.99 0.37 0.60 0.60 0.65 0.93 8.99%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 17/11/16 27/11/15 26/11/14 28/11/13 27/11/12 24/11/11 -
Price 3.88 2.08 0.67 1.15 1.15 1.33 1.98 -
P/RPS 0.96 0.57 0.18 0.23 0.30 0.31 0.46 13.03%
P/EPS 10.09 14.23 -3.52 13.80 51.30 -36.36 20.85 -11.38%
EY 9.91 7.03 -28.45 7.25 1.95 -2.75 4.80 12.82%
DY 4.51 2.88 1.49 1.74 0.00 2.63 5.22 -2.40%
P/NAPS 1.71 1.00 0.34 0.54 0.56 0.65 0.93 10.67%

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