[AZRB] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 133.5%
YoY- -33.37%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 534,868 523,480 520,838 498,636 430,713 504,960 496,648 5.05%
PBT 24,429 24,705 32,760 37,260 -49,914 44,600 41,942 -30.18%
Tax -11,821 -12,152 -14,696 -15,756 -11,451 -15,132 -13,582 -8.81%
NP 12,608 12,553 18,064 21,504 -61,365 29,468 28,360 -41.66%
-
NP to SH 11,860 12,156 17,478 20,644 -61,630 29,036 27,650 -43.03%
-
Tax Rate 48.39% 49.19% 44.86% 42.29% - 33.93% 32.38% -
Total Cost 522,260 510,926 502,774 477,132 492,078 475,492 468,288 7.52%
-
Net Worth 191,288 189,156 185,344 187,183 181,438 226,431 226,508 -10.62%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 9,237 13,827 - - - - -
Div Payout % - 75.99% 79.11% - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 191,288 189,156 185,344 187,183 181,438 226,431 226,508 -10.62%
NOSH 276,628 277,112 276,550 277,473 276,668 276,709 276,500 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.36% 2.40% 3.47% 4.31% -14.25% 5.84% 5.71% -
ROE 6.20% 6.43% 9.43% 11.03% -33.97% 12.82% 12.21% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 193.35 188.91 188.33 179.71 155.68 182.49 179.62 5.01%
EPS 4.28 4.39 6.32 7.44 -22.27 10.49 10.00 -43.11%
DPS 0.00 3.33 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.6915 0.6826 0.6702 0.6746 0.6558 0.8183 0.8192 -10.65%
Adjusted Per Share Value based on latest NOSH - 277,473
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 81.32 79.59 79.19 75.81 65.48 76.77 75.51 5.05%
EPS 1.80 1.85 2.66 3.14 -9.37 4.41 4.20 -43.06%
DPS 0.00 1.40 2.10 0.00 0.00 0.00 0.00 -
NAPS 0.2908 0.2876 0.2818 0.2846 0.2759 0.3443 0.3444 -10.63%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.67 0.61 0.81 0.94 1.10 0.87 0.79 -
P/RPS 0.35 0.32 0.43 0.52 0.71 0.48 0.44 -14.11%
P/EPS 15.63 13.91 12.82 12.63 -4.94 8.29 7.90 57.40%
EY 6.40 7.19 7.80 7.91 -20.25 12.06 12.66 -36.46%
DY 0.00 5.46 6.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.89 1.21 1.39 1.68 1.06 0.96 0.69%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 24/08/11 31/05/11 25/02/11 30/11/10 27/08/10 -
Price 1.00 0.67 0.72 0.81 1.01 1.02 0.80 -
P/RPS 0.52 0.35 0.38 0.45 0.65 0.56 0.45 10.08%
P/EPS 23.32 15.27 11.39 10.89 -4.53 9.72 8.00 103.66%
EY 4.29 6.55 8.78 9.19 -22.06 10.29 12.50 -50.88%
DY 0.00 4.98 6.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.98 1.07 1.20 1.54 1.25 0.98 29.75%

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