[AZRB] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.17%
YoY- 38.74%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 629,379 562,070 525,770 509,732 478,020 466,316 442,599 26.48%
PBT 35,788 37,795 42,129 44,346 38,395 34,985 36,366 -1.06%
Tax -14,378 -13,755 -14,991 -13,262 -11,409 -10,356 -11,976 12.97%
NP 21,410 24,040 27,138 31,084 26,986 24,629 24,390 -8.32%
-
NP to SH 20,632 23,242 26,295 30,161 26,418 24,234 24,154 -9.98%
-
Tax Rate 40.18% 36.39% 35.58% 29.91% 29.71% 29.60% 32.93% -
Total Cost 607,969 538,030 498,632 478,648 451,034 441,687 418,209 28.35%
-
Net Worth 204,549 209,780 134,890 134,413 133,655 133,568 133,361 33.03%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 204,549 209,780 134,890 134,413 133,655 133,568 133,361 33.03%
NOSH 276,081 276,136 134,890 67,938 66,827 66,784 66,680 158.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.40% 4.28% 5.16% 6.10% 5.65% 5.28% 5.51% -
ROE 10.09% 11.08% 19.49% 22.44% 19.77% 18.14% 18.11% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 227.97 203.55 389.77 758.46 715.30 698.24 663.76 -50.98%
EPS 7.47 8.42 19.49 44.88 39.53 36.29 36.22 -65.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7409 0.7597 1.00 2.00 2.00 2.00 2.00 -48.45%
Adjusted Per Share Value based on latest NOSH - 67,938
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 95.69 85.45 79.94 77.50 72.68 70.90 67.29 26.48%
EPS 3.14 3.53 4.00 4.59 4.02 3.68 3.67 -9.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.311 0.3189 0.2051 0.2044 0.2032 0.2031 0.2028 33.01%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.75 1.11 3.24 2.24 1.66 1.27 1.11 -
P/RPS 0.33 0.55 0.83 0.30 0.23 0.18 0.17 55.67%
P/EPS 10.04 13.19 16.62 4.99 4.20 3.50 3.06 120.96%
EY 9.96 7.58 6.02 20.03 23.81 28.57 32.63 -54.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.46 3.24 1.12 0.83 0.64 0.56 48.22%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 28/02/08 28/11/07 29/08/07 25/05/07 27/02/07 -
Price 0.72 0.87 1.24 2.78 2.01 1.44 1.29 -
P/RPS 0.32 0.43 0.32 0.37 0.28 0.21 0.19 41.60%
P/EPS 9.63 10.34 6.36 6.19 5.08 3.97 3.56 94.25%
EY 10.38 9.67 15.72 16.14 19.67 25.20 28.08 -48.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.15 1.24 1.39 1.01 0.72 0.65 30.62%

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