[AZRB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -6.0%
YoY- 52.1%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 458,138 471,789 384,038 440,416 662,677 677,926 685,604 -23.51%
PBT 32,919 32,597 31,532 26,688 29,043 30,716 28,084 11.13%
Tax -11,554 -11,360 -10,986 -11,628 -12,597 -13,170 -12,878 -6.95%
NP 21,365 21,237 20,546 15,060 16,446 17,545 15,206 25.36%
-
NP to SH 20,704 20,840 20,110 14,784 15,728 16,697 14,302 27.88%
-
Tax Rate 35.10% 34.85% 34.84% 43.57% 43.37% 42.88% 45.86% -
Total Cost 436,773 450,552 363,492 425,356 646,231 660,381 670,398 -24.78%
-
Net Worth 227,412 222,305 216,016 214,754 211,190 209,794 204,562 7.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,674 - - - 8,290 - - -
Div Payout % 46.73% - - - 52.71% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 227,412 222,305 216,016 214,754 211,190 209,794 204,562 7.29%
NOSH 276,421 276,637 276,236 275,820 276,354 276,445 276,100 0.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.66% 4.50% 5.35% 3.42% 2.48% 2.59% 2.22% -
ROE 9.10% 9.37% 9.31% 6.88% 7.45% 7.96% 6.99% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 165.74 170.54 139.03 159.67 239.79 245.23 248.32 -23.57%
EPS 7.49 7.53 7.28 5.36 5.69 6.04 5.18 27.78%
DPS 3.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.8227 0.8036 0.782 0.7786 0.7642 0.7589 0.7409 7.21%
Adjusted Per Share Value based on latest NOSH - 275,820
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.65 71.73 58.39 66.96 100.75 103.07 104.24 -23.51%
EPS 3.15 3.17 3.06 2.25 2.39 2.54 2.17 28.11%
DPS 1.47 0.00 0.00 0.00 1.26 0.00 0.00 -
NAPS 0.3457 0.338 0.3284 0.3265 0.3211 0.319 0.311 7.28%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.89 0.93 0.75 0.53 0.46 0.62 0.75 -
P/RPS 0.54 0.55 0.54 0.33 0.19 0.25 0.30 47.81%
P/EPS 11.88 12.35 10.30 9.89 8.08 10.26 14.48 -12.32%
EY 8.42 8.10 9.71 10.11 12.37 9.74 6.91 14.04%
DY 3.93 0.00 0.00 0.00 6.52 0.00 0.00 -
P/NAPS 1.08 1.16 0.96 0.68 0.60 0.82 1.01 4.55%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 26/08/09 28/05/09 27/02/09 25/11/08 29/08/08 -
Price 0.87 0.93 0.90 0.80 0.56 0.48 0.72 -
P/RPS 0.52 0.55 0.65 0.50 0.23 0.20 0.29 47.43%
P/EPS 11.62 12.35 12.36 14.93 9.84 7.95 13.90 -11.22%
EY 8.61 8.10 8.09 6.70 10.16 12.58 7.19 12.73%
DY 4.02 0.00 0.00 0.00 5.36 0.00 0.00 -
P/NAPS 1.06 1.16 1.15 1.03 0.73 0.63 0.97 6.07%

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