[AZRB] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 83.91%
YoY- 5.66%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 674,650 685,349 679,996 583,840 534,868 523,480 520,838 18.73%
PBT 37,775 41,118 38,586 36,600 24,429 24,705 32,760 9.91%
Tax -19,188 -17,210 -15,824 -14,708 -11,821 -12,152 -14,696 19.36%
NP 18,587 23,908 22,762 21,892 12,608 12,553 18,064 1.91%
-
NP to SH 18,679 23,798 22,436 21,812 11,860 12,156 17,478 4.50%
-
Tax Rate 50.80% 41.86% 41.01% 40.19% 48.39% 49.19% 44.86% -
Total Cost 656,063 661,441 657,234 561,948 522,260 510,926 502,774 19.31%
-
Net Worth 207,692 206,716 202,422 194,398 191,288 189,156 185,344 7.84%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - 9,237 13,827 -
Div Payout % - - - - - 75.99% 79.11% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 207,692 206,716 202,422 194,398 191,288 189,156 185,344 7.84%
NOSH 276,923 276,728 276,987 276,802 276,628 277,112 276,550 0.08%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.76% 3.49% 3.35% 3.75% 2.36% 2.40% 3.47% -
ROE 8.99% 11.51% 11.08% 11.22% 6.20% 6.43% 9.43% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 243.62 247.66 245.50 210.92 193.35 188.91 188.33 18.62%
EPS 6.75 8.60 8.10 7.88 4.28 4.39 6.32 4.46%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 5.00 -
NAPS 0.75 0.747 0.7308 0.7023 0.6915 0.6826 0.6702 7.75%
Adjusted Per Share Value based on latest NOSH - 276,802
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 102.57 104.20 103.38 88.76 81.32 79.59 79.19 18.72%
EPS 2.84 3.62 3.41 3.32 1.80 1.85 2.66 4.44%
DPS 0.00 0.00 0.00 0.00 0.00 1.40 2.10 -
NAPS 0.3158 0.3143 0.3078 0.2956 0.2908 0.2876 0.2818 7.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.68 0.68 0.73 0.83 0.67 0.61 0.81 -
P/RPS 0.28 0.27 0.30 0.39 0.35 0.32 0.43 -24.77%
P/EPS 10.08 7.91 9.01 10.53 15.63 13.91 12.82 -14.74%
EY 9.92 12.65 11.10 9.49 6.40 7.19 7.80 17.29%
DY 0.00 0.00 0.00 0.00 0.00 5.46 6.17 -
P/NAPS 0.91 0.91 1.00 1.18 0.97 0.89 1.21 -17.22%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 30/08/12 31/05/12 29/02/12 30/11/11 24/08/11 -
Price 0.72 0.67 0.71 0.71 1.00 0.67 0.72 -
P/RPS 0.30 0.27 0.29 0.34 0.52 0.35 0.38 -14.51%
P/EPS 10.67 7.79 8.77 9.01 23.32 15.27 11.39 -4.24%
EY 9.37 12.84 11.41 11.10 4.29 6.55 8.78 4.41%
DY 0.00 0.00 0.00 0.00 0.00 4.98 6.94 -
P/NAPS 0.96 0.90 0.97 1.01 1.45 0.98 1.07 -6.94%

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