[AZRB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 13.73%
YoY- 37.89%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 685,604 639,472 525,771 519,908 478,386 494,272 442,600 33.91%
PBT 28,084 19,496 42,129 46,954 40,766 36,832 36,367 -15.84%
Tax -12,878 -8,484 -14,991 -16,653 -14,104 -13,428 -11,976 4.96%
NP 15,206 11,012 27,138 30,301 26,662 23,404 24,391 -27.04%
-
NP to SH 14,302 9,720 26,295 29,148 25,628 21,932 24,154 -29.50%
-
Tax Rate 45.86% 43.52% 35.58% 35.47% 34.60% 36.46% 32.93% -
Total Cost 670,398 628,460 498,633 489,606 451,724 470,868 418,209 37.00%
-
Net Worth 204,562 209,780 155,040 134,413 141,749 141,582 68,214 108.09%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 6,743 - - - 5,003 -
Div Payout % - - 25.64% - - - 20.72% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 204,562 209,780 155,040 134,413 141,749 141,582 68,214 108.09%
NOSH 276,100 276,136 134,864 67,938 66,844 66,784 66,713 157.99%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.22% 1.72% 5.16% 5.83% 5.57% 4.74% 5.51% -
ROE 6.99% 4.63% 16.96% 21.69% 18.08% 15.49% 35.41% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 248.32 231.58 389.85 773.60 715.68 740.10 663.43 -48.09%
EPS 5.18 3.52 10.80 12.01 38.34 32.84 18.10 -56.60%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 7.50 -
NAPS 0.7409 0.7597 1.1496 2.00 2.1206 2.12 1.0225 -19.34%
Adjusted Per Share Value based on latest NOSH - 67,938
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 104.24 97.22 79.94 79.04 72.73 75.15 67.29 33.91%
EPS 2.17 1.48 4.00 4.43 3.90 3.33 3.67 -29.57%
DPS 0.00 0.00 1.03 0.00 0.00 0.00 0.76 -
NAPS 0.311 0.3189 0.2357 0.2044 0.2155 0.2153 0.1037 108.10%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.75 1.11 3.24 2.24 1.66 1.27 1.11 -
P/RPS 0.30 0.48 0.83 0.29 0.23 0.17 0.17 46.08%
P/EPS 14.48 31.53 16.62 5.16 4.33 3.87 3.07 181.51%
EY 6.91 3.17 6.02 19.36 23.10 25.86 32.62 -64.49%
DY 0.00 0.00 1.54 0.00 0.00 0.00 6.76 -
P/NAPS 1.01 1.46 2.82 1.12 0.78 0.60 1.09 -4.95%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 28/02/08 28/11/07 29/08/07 25/05/07 27/02/07 -
Price 0.72 0.87 1.24 2.78 2.01 1.44 1.29 -
P/RPS 0.29 0.38 0.32 0.36 0.28 0.19 0.19 32.59%
P/EPS 13.90 24.72 6.36 6.41 5.24 4.38 3.56 148.16%
EY 7.19 4.05 15.72 15.60 19.07 22.81 28.07 -59.70%
DY 0.00 0.00 4.03 0.00 0.00 0.00 5.81 -
P/NAPS 0.97 1.15 1.08 1.39 0.95 0.68 1.26 -16.01%

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