[AZRB] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 43.61%
YoY- 127.72%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 603,521 668,934 674,649 656,270 614,447 556,169 534,868 8.39%
PBT 28,723 33,816 37,774 36,738 27,341 24,264 24,429 11.41%
Tax -17,692 -18,438 -19,186 -15,613 -12,384 -11,560 -11,822 30.86%
NP 11,031 15,378 18,588 21,125 14,957 12,704 12,607 -8.52%
-
NP to SH 11,472 15,682 18,678 20,592 14,339 12,152 11,860 -2.19%
-
Tax Rate 61.60% 54.52% 50.79% 42.50% 45.29% 47.64% 48.39% -
Total Cost 592,490 653,556 656,061 635,145 599,490 543,465 522,261 8.78%
-
Net Worth 210,397 210,694 208,734 207,253 202,551 194,398 192,054 6.27%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 210,397 210,694 208,734 207,253 202,551 194,398 192,054 6.27%
NOSH 277,678 276,067 278,313 277,447 277,163 276,802 277,735 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.83% 2.30% 2.76% 3.22% 2.43% 2.28% 2.36% -
ROE 5.45% 7.44% 8.95% 9.94% 7.08% 6.25% 6.18% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 217.35 242.31 242.41 236.54 221.69 200.93 192.58 8.40%
EPS 4.13 5.68 6.71 7.42 5.17 4.39 4.27 -2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7577 0.7632 0.75 0.747 0.7308 0.7023 0.6915 6.29%
Adjusted Per Share Value based on latest NOSH - 277,447
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 93.64 103.78 104.67 101.82 95.33 86.29 82.98 8.39%
EPS 1.78 2.43 2.90 3.19 2.22 1.89 1.84 -2.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3264 0.3269 0.3238 0.3215 0.3143 0.3016 0.298 6.26%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.83 0.745 0.68 0.68 0.73 0.83 0.67 -
P/RPS 0.38 0.31 0.28 0.29 0.33 0.41 0.35 5.64%
P/EPS 20.09 13.12 10.13 9.16 14.11 18.91 15.69 17.93%
EY 4.98 7.62 9.87 10.91 7.09 5.29 6.37 -15.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.98 0.91 0.91 1.00 1.18 0.97 8.75%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 27/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.89 0.89 0.72 0.67 0.71 0.71 1.00 -
P/RPS 0.41 0.37 0.30 0.28 0.32 0.35 0.52 -14.66%
P/EPS 21.54 15.67 10.73 9.03 13.72 16.17 23.42 -5.43%
EY 4.64 6.38 9.32 11.08 7.29 6.18 4.27 5.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.17 0.96 0.90 0.97 1.01 1.45 -13.33%

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