[AZRB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 2.14%
YoY- 17.04%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 350,439 415,080 449,436 439,030 409,498 336,974 263,626 20.87%
PBT 21,115 18,861 21,268 19,630 20,070 20,815 17,599 12.89%
Tax -6,562 -5,919 -6,638 -6,195 -6,917 -6,985 -5,898 7.36%
NP 14,553 12,942 14,630 13,435 13,153 13,830 11,701 15.63%
-
NP to SH 14,553 12,942 14,630 13,435 13,153 13,830 11,701 15.63%
-
Tax Rate 31.08% 31.38% 31.21% 31.56% 34.46% 33.56% 33.51% -
Total Cost 335,886 402,138 434,806 425,595 396,345 323,144 251,925 21.11%
-
Net Worth 113,327 92,737 92,565 86,830 84,901 59,985 60,022 52.70%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 4,688 4,688 4,688 4,688 3,239 3,239 3,239 27.92%
Div Payout % 32.22% 36.23% 32.05% 34.90% 24.63% 23.42% 27.68% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 113,327 92,737 92,565 86,830 84,901 59,985 60,022 52.70%
NOSH 65,093 46,368 46,282 43,415 42,450 29,992 30,011 67.48%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.15% 3.12% 3.26% 3.06% 3.21% 4.10% 4.44% -
ROE 12.84% 13.96% 15.80% 15.47% 15.49% 23.06% 19.49% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 538.37 895.17 971.06 1,011.23 964.64 1,123.51 878.42 -27.82%
EPS 22.36 27.91 31.61 30.95 30.98 46.11 38.99 -30.95%
DPS 7.20 10.11 10.13 10.80 7.63 10.80 10.80 -23.66%
NAPS 1.741 2.00 2.00 2.00 2.00 2.00 2.00 -8.82%
Adjusted Per Share Value based on latest NOSH - 43,415
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 54.37 64.40 69.73 68.11 63.53 52.28 40.90 20.87%
EPS 2.26 2.01 2.27 2.08 2.04 2.15 1.82 15.51%
DPS 0.73 0.73 0.73 0.73 0.50 0.50 0.50 28.66%
NAPS 0.1758 0.1439 0.1436 0.1347 0.1317 0.0931 0.0931 52.71%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.48 1.76 1.45 1.55 1.50 2.30 2.15 -
P/RPS 0.27 0.20 0.15 0.15 0.16 0.20 0.24 8.16%
P/EPS 6.62 6.31 4.59 5.01 4.84 4.99 5.51 13.00%
EY 15.11 15.86 21.80 19.96 20.66 20.05 18.13 -11.42%
DY 4.87 5.75 6.99 6.97 5.09 4.70 5.02 -2.00%
P/NAPS 0.85 0.88 0.73 0.78 0.75 1.15 1.08 -14.74%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 28/08/03 29/05/03 24/02/03 27/11/02 23/08/02 28/05/02 -
Price 1.41 1.46 1.55 1.48 1.54 1.71 2.30 -
P/RPS 0.26 0.16 0.16 0.15 0.16 0.15 0.26 0.00%
P/EPS 6.31 5.23 4.90 4.78 4.97 3.71 5.90 4.57%
EY 15.86 19.12 20.39 20.91 20.12 26.97 16.95 -4.33%
DY 5.11 6.93 6.54 7.30 4.95 6.32 4.70 5.72%
P/NAPS 0.81 0.73 0.78 0.74 0.77 0.86 1.15 -20.81%

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