[ANNJOO] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 38.61%
YoY- 129.3%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,634,528 689,373 541,905 465,081 364,351 374,372 383,290 27.32%
PBT 141,179 53,712 83,391 74,556 34,916 25,956 25,515 32.97%
Tax -12,821 -6,999 -28,767 -26,105 -13,786 -7,637 -12,705 0.15%
NP 128,358 46,713 54,624 48,451 21,130 18,319 12,810 46.80%
-
NP to SH 98,377 43,928 54,624 48,451 21,130 18,319 -1,336 -
-
Tax Rate 9.08% 13.03% 34.50% 35.01% 39.48% 29.42% 49.79% -
Total Cost 1,506,170 642,660 487,281 416,630 343,221 356,053 370,480 26.31%
-
Net Worth 347,974 726,700 462,473 403,167 345,975 337,603 237,995 6.53%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 45,815 18,948 31,821 30,886 8,807 8,793 5,459 42.53%
Div Payout % 46.57% 43.14% 58.26% 63.75% 41.68% 48.00% 0.00% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 347,974 726,700 462,473 403,167 345,975 337,603 237,995 6.53%
NOSH 347,974 273,195 265,789 265,241 252,536 251,943 167,602 12.94%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.85% 6.78% 10.08% 10.42% 5.80% 4.89% 3.34% -
ROE 28.27% 6.04% 11.81% 12.02% 6.11% 5.43% -0.56% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 469.73 252.34 203.89 175.34 144.28 148.59 228.69 12.73%
EPS 28.27 16.08 20.55 18.27 8.37 7.27 -0.80 -
DPS 13.17 7.00 12.00 11.64 3.50 3.49 3.26 26.18%
NAPS 1.00 2.66 1.74 1.52 1.37 1.34 1.42 -5.67%
Adjusted Per Share Value based on latest NOSH - 265,241
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 282.51 119.15 93.66 80.38 62.97 64.70 66.25 27.32%
EPS 17.00 7.59 9.44 8.37 3.65 3.17 -0.23 -
DPS 7.92 3.27 5.50 5.34 1.52 1.52 0.94 42.62%
NAPS 0.6014 1.256 0.7993 0.6968 0.598 0.5835 0.4113 6.53%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.15 1.00 2.00 1.46 0.89 0.99 1.02 -
P/RPS 0.46 0.40 0.98 0.83 0.62 0.67 0.45 0.36%
P/EPS 7.60 6.22 9.73 7.99 10.64 13.62 -127.96 -
EY 13.15 16.08 10.28 12.51 9.40 7.34 -0.78 -
DY 6.12 7.00 6.00 7.98 3.93 3.53 3.19 11.46%
P/NAPS 2.15 0.38 1.15 0.96 0.65 0.74 0.72 19.99%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 25/05/06 26/05/05 29/04/04 29/05/03 28/05/02 29/05/01 -
Price 3.74 1.13 1.66 1.76 1.05 1.07 0.97 -
P/RPS 0.80 0.45 0.81 1.00 0.73 0.72 0.42 11.33%
P/EPS 13.23 7.03 8.08 9.63 12.55 14.72 -121.69 -
EY 7.56 14.23 12.38 10.38 7.97 6.80 -0.82 -
DY 3.52 6.19 7.23 6.62 3.33 3.26 3.36 0.77%
P/NAPS 3.74 0.42 0.95 1.16 0.77 0.80 0.68 32.84%

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