[AZRB] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.09%
YoY- 11.08%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 515,705 457,262 459,401 508,075 511,895 612,914 662,678 -15.43%
PBT 37,633 37,271 32,429 30,454 30,767 30,840 29,042 18.91%
Tax -12,312 -11,540 -11,016 -11,240 -11,652 -13,382 -12,596 -1.51%
NP 25,321 25,731 21,413 19,214 19,115 17,458 16,446 33.44%
-
NP to SH 24,535 24,815 20,765 18,835 18,632 16,994 15,728 34.61%
-
Tax Rate 32.72% 30.96% 33.97% 36.91% 37.87% 43.39% 43.37% -
Total Cost 490,384 431,531 437,988 488,861 492,780 595,456 646,232 -16.84%
-
Net Worth 226,359 227,898 228,108 221,785 216,206 214,754 210,971 4.81%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - 8,282 8,282 8,282 8,282 -
Div Payout % - - - 43.97% 44.45% 48.74% 52.66% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 226,359 227,898 228,108 221,785 216,206 214,754 210,971 4.81%
NOSH 276,318 276,642 277,267 275,990 276,478 275,820 276,068 0.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.91% 5.63% 4.66% 3.78% 3.73% 2.85% 2.48% -
ROE 10.84% 10.89% 9.10% 8.49% 8.62% 7.91% 7.46% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 186.63 165.29 165.69 184.09 185.15 222.21 240.04 -15.48%
EPS 8.88 8.97 7.49 6.82 6.74 6.16 5.70 34.49%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 0.8192 0.8238 0.8227 0.8036 0.782 0.7786 0.7642 4.75%
Adjusted Per Share Value based on latest NOSH - 275,990
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 78.41 69.52 69.85 77.25 77.83 93.18 100.75 -15.42%
EPS 3.73 3.77 3.16 2.86 2.83 2.58 2.39 34.65%
DPS 0.00 0.00 0.00 1.26 1.26 1.26 1.26 -
NAPS 0.3441 0.3465 0.3468 0.3372 0.3287 0.3265 0.3208 4.79%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.79 0.90 0.89 0.93 0.75 0.53 0.46 -
P/RPS 0.42 0.54 0.54 0.51 0.41 0.24 0.19 69.93%
P/EPS 8.90 10.03 11.88 13.63 11.13 8.60 8.07 6.76%
EY 11.24 9.97 8.41 7.34 8.99 11.62 12.39 -6.30%
DY 0.00 0.00 0.00 3.23 4.00 5.66 6.52 -
P/NAPS 0.96 1.09 1.08 1.16 0.96 0.68 0.60 36.91%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 25/02/10 24/11/09 26/08/09 28/05/09 27/02/09 -
Price 0.80 0.75 0.87 0.93 0.90 0.80 0.56 -
P/RPS 0.43 0.45 0.53 0.51 0.49 0.36 0.23 51.93%
P/EPS 9.01 8.36 11.62 13.63 13.36 12.98 9.83 -5.65%
EY 11.10 11.96 8.61 7.34 7.49 7.70 10.17 6.02%
DY 0.00 0.00 0.00 3.23 3.33 3.75 5.36 -
P/NAPS 0.98 0.91 1.06 1.16 1.15 1.03 0.73 21.75%

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