[AZRB] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -4.9%
YoY- 2.31%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 415,080 449,436 439,030 409,498 336,974 263,626 234,041 46.67%
PBT 18,861 21,268 19,630 20,070 20,815 17,599 17,153 6.55%
Tax -5,919 -6,638 -6,195 -6,917 -6,985 -5,898 -5,674 2.86%
NP 12,942 14,630 13,435 13,153 13,830 11,701 11,479 8.34%
-
NP to SH 12,942 14,630 13,435 13,153 13,830 11,701 11,479 8.34%
-
Tax Rate 31.38% 31.21% 31.56% 34.46% 33.56% 33.51% 33.08% -
Total Cost 402,138 434,806 425,595 396,345 323,144 251,925 222,562 48.50%
-
Net Worth 92,737 92,565 86,830 84,901 59,985 60,022 59,985 33.80%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 4,688 4,688 4,688 3,239 3,239 3,239 3,239 28.03%
Div Payout % 36.23% 32.05% 34.90% 24.63% 23.42% 27.68% 28.22% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 92,737 92,565 86,830 84,901 59,985 60,022 59,985 33.80%
NOSH 46,368 46,282 43,415 42,450 29,992 30,011 29,992 33.80%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.12% 3.26% 3.06% 3.21% 4.10% 4.44% 4.90% -
ROE 13.96% 15.80% 15.47% 15.49% 23.06% 19.49% 19.14% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 895.17 971.06 1,011.23 964.64 1,123.51 878.42 780.32 9.61%
EPS 27.91 31.61 30.95 30.98 46.11 38.99 38.27 -19.02%
DPS 10.11 10.13 10.80 7.63 10.80 10.80 10.80 -4.31%
NAPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 42,450
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 63.11 68.33 66.75 62.26 51.23 40.08 35.58 46.68%
EPS 1.97 2.22 2.04 2.00 2.10 1.78 1.75 8.23%
DPS 0.71 0.71 0.71 0.49 0.49 0.49 0.49 28.13%
NAPS 0.141 0.1407 0.132 0.1291 0.0912 0.0913 0.0912 33.81%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.76 1.45 1.55 1.50 2.30 2.15 1.96 -
P/RPS 0.20 0.15 0.15 0.16 0.20 0.24 0.25 -13.85%
P/EPS 6.31 4.59 5.01 4.84 4.99 5.51 5.12 14.99%
EY 15.86 21.80 19.96 20.66 20.05 18.13 19.53 -12.99%
DY 5.75 6.99 6.97 5.09 4.70 5.02 5.51 2.89%
P/NAPS 0.88 0.73 0.78 0.75 1.15 1.08 0.98 -6.94%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 24/02/03 27/11/02 23/08/02 28/05/02 26/02/02 -
Price 1.46 1.55 1.48 1.54 1.71 2.30 2.11 -
P/RPS 0.16 0.16 0.15 0.16 0.15 0.26 0.27 -29.51%
P/EPS 5.23 4.90 4.78 4.97 3.71 5.90 5.51 -3.42%
EY 19.12 20.39 20.91 20.12 26.97 16.95 18.14 3.57%
DY 6.93 6.54 7.30 4.95 6.32 4.70 5.12 22.42%
P/NAPS 0.73 0.78 0.74 0.77 0.86 1.15 1.06 -22.06%

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