[AZRB] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 72.05%
YoY- 34.7%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 107,965 104,296 161,824 81,915 110,104 154,232 165,644 -24.84%
PBT 11,514 8,472 8,681 9,095 6,672 6,006 8,994 17.91%
Tax -3,431 -3,035 -3,026 -2,588 -2,907 -2,719 -3,438 -0.13%
NP 8,083 5,437 5,655 6,507 3,765 3,287 5,556 28.42%
-
NP to SH 7,746 5,074 5,575 6,359 3,696 3,205 5,372 27.66%
-
Tax Rate 29.80% 35.82% 34.86% 28.46% 43.57% 45.27% 38.23% -
Total Cost 99,882 98,859 156,169 75,408 106,339 150,945 160,088 -27.00%
-
Net Worth 227,898 228,108 221,785 216,206 214,754 210,971 210,144 5.56%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 9,704 - - - 8,282 - -
Div Payout % - 191.26% - - - 258.41% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 227,898 228,108 221,785 216,206 214,754 210,971 210,144 5.56%
NOSH 276,642 277,267 275,990 276,478 275,820 276,068 276,907 -0.06%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.49% 5.21% 3.49% 7.94% 3.42% 2.13% 3.35% -
ROE 3.40% 2.22% 2.51% 2.94% 1.72% 1.52% 2.56% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 39.03 37.62 58.63 29.63 39.92 55.87 59.82 -24.79%
EPS 2.80 1.83 2.02 2.30 1.34 1.16 1.94 27.74%
DPS 0.00 3.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.8238 0.8227 0.8036 0.782 0.7786 0.7642 0.7589 5.62%
Adjusted Per Share Value based on latest NOSH - 276,478
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.41 15.86 24.60 12.45 16.74 23.45 25.18 -24.85%
EPS 1.18 0.77 0.85 0.97 0.56 0.49 0.82 27.48%
DPS 0.00 1.48 0.00 0.00 0.00 1.26 0.00 -
NAPS 0.3465 0.3468 0.3372 0.3287 0.3265 0.3208 0.3195 5.56%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.90 0.89 0.93 0.75 0.53 0.46 0.62 -
P/RPS 2.31 2.37 1.59 2.53 1.33 0.82 1.04 70.31%
P/EPS 32.14 48.63 46.04 32.61 39.55 39.62 31.96 0.37%
EY 3.11 2.06 2.17 3.07 2.53 2.52 3.13 -0.42%
DY 0.00 3.93 0.00 0.00 0.00 6.52 0.00 -
P/NAPS 1.09 1.08 1.16 0.96 0.68 0.60 0.82 20.91%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 24/11/09 26/08/09 28/05/09 27/02/09 25/11/08 -
Price 0.75 0.87 0.93 0.90 0.80 0.56 0.48 -
P/RPS 1.92 2.31 1.59 3.04 2.00 1.00 0.80 79.35%
P/EPS 26.79 47.54 46.04 39.13 59.70 48.24 24.74 5.45%
EY 3.73 2.10 2.17 2.56 1.68 2.07 4.04 -5.18%
DY 0.00 4.02 0.00 0.00 0.00 5.36 0.00 -
P/NAPS 0.91 1.06 1.16 1.15 1.03 0.73 0.63 27.80%

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