[ANNJOO] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 9.05%
YoY- 163.69%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,870,050 1,760,928 2,291,946 2,154,469 2,080,236 2,237,319 1,831,871 0.34%
PBT 202,128 -140,544 24,971 4,486 -37,131 64,763 139,849 6.32%
Tax -35,353 5,069 -1,636 7,783 18,264 -2,630 -19,323 10.58%
NP 166,775 -135,475 23,335 12,269 -18,867 62,133 120,526 5.55%
-
NP to SH 166,775 -135,475 23,335 12,269 -19,263 61,154 119,904 5.64%
-
Tax Rate 17.49% - 6.55% -173.50% - 4.06% 13.82% -
Total Cost 1,703,275 1,896,403 2,268,611 2,142,200 2,099,103 2,175,186 1,711,345 -0.07%
-
Net Worth 1,065,928 926,321 1,064,633 1,054,199 999,292 1,004,774 1,063,596 0.03%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 75,070 - 15,036 - - 37,672 62,101 3.20%
Div Payout % 45.01% - 64.44% - - 61.60% 51.79% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,065,928 926,321 1,064,633 1,054,199 999,292 1,004,774 1,063,596 0.03%
NOSH 500,435 500,714 502,185 501,999 499,646 502,387 504,074 -0.12%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.92% -7.69% 1.02% 0.57% -0.91% 2.78% 6.58% -
ROE 15.65% -14.63% 2.19% 1.16% -1.93% 6.09% 11.27% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 373.68 351.68 456.39 429.18 416.34 445.34 363.41 0.46%
EPS 33.33 -27.06 4.65 2.44 -3.86 12.17 23.79 5.77%
DPS 15.00 0.00 3.00 0.00 0.00 7.50 12.34 3.30%
NAPS 2.13 1.85 2.12 2.10 2.00 2.00 2.11 0.15%
Adjusted Per Share Value based on latest NOSH - 501,999
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 260.11 244.94 318.80 299.68 289.35 311.20 254.80 0.34%
EPS 23.20 -18.84 3.25 1.71 -2.68 8.51 16.68 5.64%
DPS 10.44 0.00 2.09 0.00 0.00 5.24 8.64 3.20%
NAPS 1.4826 1.2885 1.4808 1.4663 1.39 1.3976 1.4794 0.03%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.17 0.67 1.07 1.05 1.32 1.72 2.90 -
P/RPS 0.58 0.19 0.23 0.24 0.32 0.39 0.80 -5.21%
P/EPS 6.51 -2.48 23.03 42.96 -34.24 14.13 12.19 -9.91%
EY 15.36 -40.38 4.34 2.33 -2.92 7.08 8.20 11.01%
DY 6.91 0.00 2.80 0.00 0.00 4.36 4.26 8.38%
P/NAPS 1.02 0.36 0.50 0.50 0.66 0.86 1.37 -4.79%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 25/02/16 26/02/15 26/02/14 26/02/13 28/02/12 24/02/11 -
Price 2.53 0.645 1.12 1.11 1.24 2.06 2.86 -
P/RPS 0.68 0.18 0.25 0.26 0.30 0.46 0.79 -2.46%
P/EPS 7.59 -2.38 24.10 45.42 -32.16 16.92 12.02 -7.36%
EY 13.17 -41.95 4.15 2.20 -3.11 5.91 8.32 7.94%
DY 5.93 0.00 2.68 0.00 0.00 3.64 4.31 5.45%
P/NAPS 1.19 0.35 0.53 0.53 0.62 1.03 1.36 -2.19%

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