[AZRB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -0.65%
YoY- 31.64%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 504,960 496,648 431,860 458,138 471,789 384,038 440,416 9.53%
PBT 44,600 41,942 46,056 32,919 32,597 31,532 26,688 40.78%
Tax -15,132 -13,582 -13,724 -11,554 -11,360 -10,986 -11,628 19.17%
NP 29,468 28,360 32,332 21,365 21,237 20,546 15,060 56.37%
-
NP to SH 29,036 27,650 30,984 20,704 20,840 20,110 14,784 56.76%
-
Tax Rate 33.93% 32.38% 29.80% 35.10% 34.85% 34.84% 43.57% -
Total Cost 475,492 468,288 399,528 436,773 450,552 363,492 425,356 7.70%
-
Net Worth 226,431 226,508 227,898 227,412 222,305 216,016 214,754 3.58%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 9,674 - - - -
Div Payout % - - - 46.73% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 226,431 226,508 227,898 227,412 222,305 216,016 214,754 3.58%
NOSH 276,709 276,500 276,642 276,421 276,637 276,236 275,820 0.21%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.84% 5.71% 7.49% 4.66% 4.50% 5.35% 3.42% -
ROE 12.82% 12.21% 13.60% 9.10% 9.37% 9.31% 6.88% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 182.49 179.62 156.11 165.74 170.54 139.03 159.67 9.30%
EPS 10.49 10.00 11.20 7.49 7.53 7.28 5.36 56.39%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.8183 0.8192 0.8238 0.8227 0.8036 0.782 0.7786 3.36%
Adjusted Per Share Value based on latest NOSH - 277,267
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 76.77 75.51 65.66 69.65 71.73 58.39 66.96 9.53%
EPS 4.41 4.20 4.71 3.15 3.17 3.06 2.25 56.55%
DPS 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
NAPS 0.3443 0.3444 0.3465 0.3457 0.338 0.3284 0.3265 3.59%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.87 0.79 0.90 0.89 0.93 0.75 0.53 -
P/RPS 0.48 0.44 0.58 0.54 0.55 0.54 0.33 28.34%
P/EPS 8.29 7.90 8.04 11.88 12.35 10.30 9.89 -11.08%
EY 12.06 12.66 12.44 8.42 8.10 9.71 10.11 12.46%
DY 0.00 0.00 0.00 3.93 0.00 0.00 0.00 -
P/NAPS 1.06 0.96 1.09 1.08 1.16 0.96 0.68 34.40%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 26/05/10 25/02/10 24/11/09 26/08/09 28/05/09 -
Price 1.02 0.80 0.75 0.87 0.93 0.90 0.80 -
P/RPS 0.56 0.45 0.48 0.52 0.55 0.65 0.50 7.84%
P/EPS 9.72 8.00 6.70 11.62 12.35 12.36 14.93 -24.86%
EY 10.29 12.50 14.93 8.61 8.10 8.09 6.70 33.08%
DY 0.00 0.00 0.00 4.02 0.00 0.00 0.00 -
P/NAPS 1.25 0.98 0.91 1.06 1.16 1.15 1.03 13.76%

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