[ANNJOO] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -0.65%
YoY- 15.34%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 689,373 541,905 465,081 364,351 374,372 383,290 201,952 22.69%
PBT 53,712 83,391 74,556 34,916 25,956 25,515 25,883 12.93%
Tax -6,999 -28,767 -26,105 -13,786 -7,637 -12,705 -1,723 26.30%
NP 46,713 54,624 48,451 21,130 18,319 12,810 24,160 11.60%
-
NP to SH 43,928 54,624 48,451 21,130 18,319 -1,336 24,160 10.47%
-
Tax Rate 13.03% 34.50% 35.01% 39.48% 29.42% 49.79% 6.66% -
Total Cost 642,660 487,281 416,630 343,221 356,053 370,480 177,792 23.87%
-
Net Worth 726,700 462,473 403,167 345,975 337,603 237,995 272,230 17.77%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 18,948 31,821 30,886 8,807 8,793 5,459 7,614 16.40%
Div Payout % 43.14% 58.26% 63.75% 41.68% 48.00% 0.00% 31.52% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 726,700 462,473 403,167 345,975 337,603 237,995 272,230 17.77%
NOSH 273,195 265,789 265,241 252,536 251,943 167,602 153,802 10.04%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.78% 10.08% 10.42% 5.80% 4.89% 3.34% 11.96% -
ROE 6.04% 11.81% 12.02% 6.11% 5.43% -0.56% 8.87% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 252.34 203.89 175.34 144.28 148.59 228.69 131.31 11.49%
EPS 16.08 20.55 18.27 8.37 7.27 -0.80 15.71 0.38%
DPS 7.00 12.00 11.64 3.50 3.49 3.26 4.95 5.94%
NAPS 2.66 1.74 1.52 1.37 1.34 1.42 1.77 7.02%
Adjusted Per Share Value based on latest NOSH - 252,536
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 95.32 74.93 64.31 50.38 51.76 53.00 27.92 22.69%
EPS 6.07 7.55 6.70 2.92 2.53 -0.18 3.34 10.46%
DPS 2.62 4.40 4.27 1.22 1.22 0.75 1.05 16.45%
NAPS 1.0048 0.6395 0.5575 0.4784 0.4668 0.3291 0.3764 17.77%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.00 2.00 1.46 0.89 0.99 1.02 3.20 -
P/RPS 0.40 0.98 0.83 0.62 0.67 0.45 2.44 -26.01%
P/EPS 6.22 9.73 7.99 10.64 13.62 -127.96 20.37 -17.93%
EY 16.08 10.28 12.51 9.40 7.34 -0.78 4.91 21.85%
DY 7.00 6.00 7.98 3.93 3.53 3.19 1.55 28.55%
P/NAPS 0.38 1.15 0.96 0.65 0.74 0.72 1.81 -22.89%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 26/05/05 29/04/04 29/05/03 28/05/02 29/05/01 - -
Price 1.13 1.66 1.76 1.05 1.07 0.97 0.00 -
P/RPS 0.45 0.81 1.00 0.73 0.72 0.42 0.00 -
P/EPS 7.03 8.08 9.63 12.55 14.72 -121.69 0.00 -
EY 14.23 12.38 10.38 7.97 6.80 -0.82 0.00 -
DY 6.19 7.23 6.62 3.33 3.26 3.36 0.00 -
P/NAPS 0.42 0.95 1.16 0.77 0.80 0.68 0.00 -

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