[AZRB] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.29%
YoY- 57.49%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 625,114 603,521 668,934 674,649 656,270 614,447 556,169 8.09%
PBT 19,371 28,723 33,816 37,774 36,738 27,341 24,264 -13.92%
Tax -13,711 -17,692 -18,438 -19,186 -15,613 -12,384 -11,560 12.03%
NP 5,660 11,031 15,378 18,588 21,125 14,957 12,704 -41.63%
-
NP to SH 6,016 11,472 15,682 18,678 20,592 14,339 12,152 -37.39%
-
Tax Rate 70.78% 61.60% 54.52% 50.79% 42.50% 45.29% 47.64% -
Total Cost 619,454 592,490 653,556 656,061 635,145 599,490 543,465 9.10%
-
Net Worth 214,661 210,397 210,694 208,734 207,253 202,551 194,398 6.82%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 214,661 210,397 210,694 208,734 207,253 202,551 194,398 6.82%
NOSH 279,761 277,678 276,067 278,313 277,447 277,163 276,802 0.71%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.91% 1.83% 2.30% 2.76% 3.22% 2.43% 2.28% -
ROE 2.80% 5.45% 7.44% 8.95% 9.94% 7.08% 6.25% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 223.44 217.35 242.31 242.41 236.54 221.69 200.93 7.32%
EPS 2.15 4.13 5.68 6.71 7.42 5.17 4.39 -37.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7673 0.7577 0.7632 0.75 0.747 0.7308 0.7023 6.07%
Adjusted Per Share Value based on latest NOSH - 278,313
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 95.04 91.76 101.70 102.57 99.78 93.42 84.56 8.09%
EPS 0.91 1.74 2.38 2.84 3.13 2.18 1.85 -37.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3264 0.3199 0.3203 0.3174 0.3151 0.3079 0.2956 6.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.93 0.83 0.745 0.68 0.68 0.73 0.83 -
P/RPS 0.42 0.38 0.31 0.28 0.29 0.33 0.41 1.61%
P/EPS 43.25 20.09 13.12 10.13 9.16 14.11 18.91 73.50%
EY 2.31 4.98 7.62 9.87 10.91 7.09 5.29 -42.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.10 0.98 0.91 0.91 1.00 1.18 1.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 30/05/13 28/02/13 27/11/12 30/08/12 31/05/12 -
Price 0.95 0.89 0.89 0.72 0.67 0.71 0.71 -
P/RPS 0.43 0.41 0.37 0.30 0.28 0.32 0.35 14.69%
P/EPS 44.18 21.54 15.67 10.73 9.03 13.72 16.17 95.31%
EY 2.26 4.64 6.38 9.32 11.08 7.29 6.18 -48.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.17 1.17 0.96 0.90 0.97 1.01 14.64%

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