[AZRB] QoQ Cumulative 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- -54.02%
YoY- 5.66%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 674,650 514,012 339,998 145,960 534,868 392,610 260,419 88.08%
PBT 37,775 30,839 19,293 9,150 24,429 18,529 16,380 74.11%
Tax -19,188 -12,908 -7,912 -3,677 -11,821 -9,114 -7,348 89.07%
NP 18,587 17,931 11,381 5,473 12,608 9,415 9,032 61.43%
-
NP to SH 18,679 17,849 11,218 5,453 11,860 9,117 8,739 65.54%
-
Tax Rate 50.80% 41.86% 41.01% 40.19% 48.39% 49.19% 44.86% -
Total Cost 656,063 496,081 328,617 140,487 522,260 383,195 251,387 89.00%
-
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 - - - - - 6,927 6,913 -
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% 8.63% 5.54% 2.81% 6.20% 4.82% 4.72% -
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 243.62 185.75 122.75 52.73 193.35 141.68 94.17 87.90%
EPS 6.75 6.45 4.05 1.97 4.28 3.29 3.16 65.48%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
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 78.15 51.69 22.19 81.32 59.69 39.59 88.09%
EPS 2.84 2.71 1.71 0.83 1.80 1.39 1.33 65.44%
DPS 0.00 0.00 0.00 0.00 0.00 1.05 1.05 -
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 0.37 0.59 1.57 0.35 0.43 0.86 -52.51%
P/EPS 10.08 10.54 18.02 42.13 15.63 18.54 25.63 -46.16%
EY 9.92 9.49 5.55 2.37 6.40 5.39 3.90 85.81%
DY 0.00 0.00 0.00 0.00 0.00 4.10 3.09 -
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 0.36 0.58 1.35 0.52 0.47 0.76 -46.03%
P/EPS 10.67 10.39 17.53 36.04 23.32 20.36 22.78 -39.54%
EY 9.37 9.63 5.70 2.77 4.29 4.91 4.39 65.39%
DY 0.00 0.00 0.00 0.00 0.00 3.73 3.47 -
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