[AZRB] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -11.54%
YoY- -6.42%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 278,367 306,014 350,439 415,080 449,436 439,030 409,498 -22.67%
PBT 16,474 18,976 21,115 18,861 21,268 19,630 20,070 -12.32%
Tax -5,435 -6,069 -6,562 -5,919 -6,638 -6,195 -6,917 -14.83%
NP 11,039 12,907 14,553 12,942 14,630 13,435 13,153 -11.01%
-
NP to SH 11,039 12,907 14,553 12,942 14,630 13,435 13,153 -11.01%
-
Tax Rate 32.99% 31.98% 31.08% 31.38% 31.21% 31.56% 34.46% -
Total Cost 267,328 293,107 335,886 402,138 434,806 425,595 396,345 -23.07%
-
Net Worth 120,343 64,953 113,327 92,737 92,565 86,830 84,901 26.15%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 5,612 5,612 4,688 4,688 4,688 4,688 3,239 44.20%
Div Payout % 50.84% 43.48% 32.22% 36.23% 32.05% 34.90% 24.63% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 120,343 64,953 113,327 92,737 92,565 86,830 84,901 26.15%
NOSH 66,400 64,953 65,093 46,368 46,282 43,415 42,450 34.71%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.97% 4.22% 4.15% 3.12% 3.26% 3.06% 3.21% -
ROE 9.17% 19.87% 12.84% 13.96% 15.80% 15.47% 15.49% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 419.23 471.13 538.37 895.17 971.06 1,011.23 964.64 -42.59%
EPS 16.63 19.87 22.36 27.91 31.61 30.95 30.98 -33.92%
DPS 8.45 8.64 7.20 10.11 10.13 10.80 7.63 7.03%
NAPS 1.8124 1.00 1.741 2.00 2.00 2.00 2.00 -6.34%
Adjusted Per Share Value based on latest NOSH - 46,368
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 42.32 46.52 53.28 63.11 68.33 66.75 62.26 -22.67%
EPS 1.68 1.96 2.21 1.97 2.22 2.04 2.00 -10.96%
DPS 0.85 0.85 0.71 0.71 0.71 0.71 0.49 44.32%
NAPS 0.183 0.0988 0.1723 0.141 0.1407 0.132 0.1291 26.16%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.44 1.39 1.48 1.76 1.45 1.55 1.50 -
P/RPS 0.34 0.30 0.27 0.20 0.15 0.15 0.16 65.21%
P/EPS 8.66 7.00 6.62 6.31 4.59 5.01 4.84 47.33%
EY 11.55 14.30 15.11 15.86 21.80 19.96 20.66 -32.11%
DY 5.87 6.22 4.87 5.75 6.99 6.97 5.09 9.96%
P/NAPS 0.79 1.39 0.85 0.88 0.73 0.78 0.75 3.52%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 26/02/04 19/11/03 28/08/03 29/05/03 24/02/03 27/11/02 -
Price 1.15 1.49 1.41 1.46 1.55 1.48 1.54 -
P/RPS 0.27 0.32 0.26 0.16 0.16 0.15 0.16 41.69%
P/EPS 6.92 7.50 6.31 5.23 4.90 4.78 4.97 24.66%
EY 14.46 13.34 15.86 19.12 20.39 20.91 20.12 -19.74%
DY 7.35 5.80 5.11 6.93 6.54 7.30 4.95 30.12%
P/NAPS 0.63 1.49 0.81 0.73 0.78 0.74 0.77 -12.51%

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