[ANNJOO] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 116.93%
YoY- -77.32%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,080,236 2,237,319 1,831,871 1,303,005 2,222,053 1,947,858 1,449,856 6.19%
PBT -37,131 64,763 139,849 36,344 105,086 212,386 134,606 -
Tax 18,264 -2,630 -19,323 -5,532 29,265 -14,668 -7,836 -
NP -18,867 62,133 120,526 30,812 134,351 197,718 126,770 -
-
NP to SH -19,263 61,154 119,904 31,615 139,399 192,453 104,473 -
-
Tax Rate - 4.06% 13.82% 15.22% -27.85% 6.91% 5.82% -
Total Cost 2,099,103 2,175,186 1,711,345 1,272,193 2,087,702 1,750,140 1,323,086 7.98%
-
Net Worth 999,292 1,004,774 1,063,596 903,964 884,849 829,470 634,475 7.85%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 37,672 62,101 30,153 61,589 68,674 45,815 -
Div Payout % - 61.60% 51.79% 95.38% 44.18% 35.68% 43.85% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 999,292 1,004,774 1,063,596 903,964 884,849 829,470 634,475 7.85%
NOSH 499,646 502,387 504,074 502,202 502,755 521,679 337,486 6.75%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.91% 2.78% 6.58% 2.36% 6.05% 10.15% 8.74% -
ROE -1.93% 6.09% 11.27% 3.50% 15.75% 23.20% 16.47% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 416.34 445.34 363.41 259.46 441.97 373.38 429.60 -0.52%
EPS -3.86 12.17 23.79 6.30 27.73 36.89 30.96 -
DPS 0.00 7.50 12.34 6.00 12.25 13.16 13.58 -
NAPS 2.00 2.00 2.11 1.80 1.76 1.59 1.88 1.03%
Adjusted Per Share Value based on latest NOSH - 502,202
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 287.63 309.35 253.29 180.16 307.24 269.33 200.47 6.19%
EPS -2.66 8.46 16.58 4.37 19.27 26.61 14.45 -
DPS 0.00 5.21 8.59 4.17 8.52 9.50 6.33 -
NAPS 1.3817 1.3893 1.4706 1.2499 1.2235 1.1469 0.8773 7.85%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.32 1.72 2.90 2.80 1.18 2.67 1.48 -
P/RPS 0.32 0.39 0.80 1.08 0.27 0.72 0.34 -1.00%
P/EPS -34.24 14.13 12.19 44.48 4.26 7.24 4.78 -
EY -2.92 7.08 8.20 2.25 23.50 13.82 20.92 -
DY 0.00 4.36 4.26 2.14 10.38 4.93 9.17 -
P/NAPS 0.66 0.86 1.37 1.56 0.67 1.68 0.79 -2.94%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 24/02/11 25/02/10 23/02/09 18/02/08 14/02/07 -
Price 1.24 2.06 2.86 2.80 1.18 3.26 2.55 -
P/RPS 0.30 0.46 0.79 1.08 0.27 0.87 0.59 -10.65%
P/EPS -32.16 16.92 12.02 44.48 4.26 8.84 8.24 -
EY -3.11 5.91 8.32 2.25 23.50 11.32 12.14 -
DY 0.00 3.64 4.31 2.14 10.38 4.04 5.32 -
P/NAPS 0.62 1.03 1.36 1.56 0.67 2.05 1.36 -12.26%

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