[AZRB] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -8.99%
YoY- 58.32%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 130,396 140,358 107,965 104,296 161,824 81,915 110,104 11.92%
PBT 12,479 9,457 11,514 8,472 8,681 9,095 6,672 51.74%
Tax -4,558 -3,360 -3,431 -3,035 -3,026 -2,588 -2,907 34.92%
NP 7,921 6,097 8,083 5,437 5,655 6,507 3,765 64.11%
-
NP to SH 7,952 6,079 7,746 5,074 5,575 6,359 3,696 66.58%
-
Tax Rate 36.53% 35.53% 29.80% 35.82% 34.86% 28.46% 43.57% -
Total Cost 122,475 134,261 99,882 98,859 156,169 75,408 106,339 9.86%
-
Net Worth 226,728 226,359 227,898 228,108 221,785 216,206 214,754 3.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 9,704 - - - -
Div Payout % - - - 191.26% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 226,728 226,359 227,898 228,108 221,785 216,206 214,754 3.67%
NOSH 277,073 276,318 276,642 277,267 275,990 276,478 275,820 0.30%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.07% 4.34% 7.49% 5.21% 3.49% 7.94% 3.42% -
ROE 3.51% 2.69% 3.40% 2.22% 2.51% 2.94% 1.72% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 47.06 50.80 39.03 37.62 58.63 29.63 39.92 11.58%
EPS 2.87 2.20 2.80 1.83 2.02 2.30 1.34 66.07%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.8183 0.8192 0.8238 0.8227 0.8036 0.782 0.7786 3.36%
Adjusted Per Share Value based on latest NOSH - 277,267
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.82 21.34 16.41 15.86 24.60 12.45 16.74 11.90%
EPS 1.21 0.92 1.18 0.77 0.85 0.97 0.56 67.05%
DPS 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
NAPS 0.3447 0.3441 0.3465 0.3468 0.3372 0.3287 0.3265 3.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.87 0.79 0.90 0.89 0.93 0.75 0.53 -
P/RPS 1.85 1.56 2.31 2.37 1.59 2.53 1.33 24.58%
P/EPS 30.31 35.91 32.14 48.63 46.04 32.61 39.55 -16.24%
EY 3.30 2.78 3.11 2.06 2.17 3.07 2.53 19.35%
DY 0.00 0.00 0.00 3.93 0.00 0.00 0.00 -
P/NAPS 1.06 0.96 1.09 1.08 1.16 0.96 0.68 34.40%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 26/05/10 25/02/10 24/11/09 26/08/09 28/05/09 -
Price 1.02 0.80 0.75 0.87 0.93 0.90 0.80 -
P/RPS 2.17 1.57 1.92 2.31 1.59 3.04 2.00 5.58%
P/EPS 35.54 36.36 26.79 47.54 46.04 39.13 59.70 -29.21%
EY 2.81 2.75 3.73 2.10 2.17 2.56 1.68 40.86%
DY 0.00 0.00 0.00 4.02 0.00 0.00 0.00 -
P/NAPS 1.25 0.98 0.91 1.06 1.16 1.15 1.03 13.76%

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