[AZRB] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 55.45%
YoY- 24.81%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 248,324 107,965 458,138 353,842 192,019 110,104 662,677 -48.11%
PBT 20,971 11,514 32,919 24,448 15,766 6,672 29,043 -19.56%
Tax -6,791 -3,431 -11,554 -8,520 -5,493 -2,907 -12,597 -33.83%
NP 14,180 8,083 21,365 15,928 10,273 3,765 16,446 -9.43%
-
NP to SH 13,825 7,746 20,704 15,630 10,055 3,696 15,728 -8.26%
-
Tax Rate 32.38% 29.80% 35.10% 34.85% 34.84% 43.57% 43.37% -
Total Cost 234,144 99,882 436,773 337,914 181,746 106,339 646,231 -49.27%
-
Net Worth 226,508 227,898 227,412 222,305 216,016 214,754 211,190 4.79%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 9,674 - - - 8,290 -
Div Payout % - - 46.73% - - - 52.71% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 226,508 227,898 227,412 222,305 216,016 214,754 211,190 4.79%
NOSH 276,500 276,642 276,421 276,637 276,236 275,820 276,354 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.71% 7.49% 4.66% 4.50% 5.35% 3.42% 2.48% -
ROE 6.10% 3.40% 9.10% 7.03% 4.65% 1.72% 7.45% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 89.81 39.03 165.74 127.91 69.51 39.92 239.79 -48.13%
EPS 5.00 2.80 7.49 5.65 3.64 1.34 5.69 -8.27%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.00 -
NAPS 0.8192 0.8238 0.8227 0.8036 0.782 0.7786 0.7642 4.75%
Adjusted Per Share Value based on latest NOSH - 275,990
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 37.75 16.41 69.65 53.80 29.19 16.74 100.75 -48.11%
EPS 2.10 1.18 3.15 2.38 1.53 0.56 2.39 -8.28%
DPS 0.00 0.00 1.47 0.00 0.00 0.00 1.26 -
NAPS 0.3444 0.3465 0.3457 0.338 0.3284 0.3265 0.3211 4.79%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.79 0.90 0.89 0.93 0.75 0.53 0.46 -
P/RPS 0.88 2.31 0.54 0.73 1.08 1.33 0.19 178.63%
P/EPS 15.80 32.14 11.88 16.46 20.60 39.55 8.08 56.56%
EY 6.33 3.11 8.42 6.08 4.85 2.53 12.37 -36.10%
DY 0.00 0.00 3.93 0.00 0.00 0.00 6.52 -
P/NAPS 0.96 1.09 1.08 1.16 0.96 0.68 0.60 36.91%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 25/02/10 24/11/09 26/08/09 28/05/09 27/02/09 -
Price 0.80 0.75 0.87 0.93 0.90 0.80 0.56 -
P/RPS 0.89 1.92 0.52 0.73 1.29 2.00 0.23 147.08%
P/EPS 16.00 26.79 11.62 16.46 24.73 59.70 9.84 38.40%
EY 6.25 3.73 8.61 6.08 4.04 1.68 10.16 -27.73%
DY 0.00 0.00 4.02 0.00 0.00 0.00 5.36 -
P/NAPS 0.98 0.91 1.06 1.16 1.15 1.03 0.73 21.75%

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