[AZRB] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 19.5%
YoY- 46.02%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 430,713 484,277 515,705 457,262 459,401 508,075 511,895 -10.84%
PBT -49,914 41,431 37,633 37,271 32,429 30,454 30,767 -
Tax -11,452 -13,844 -12,312 -11,540 -11,016 -11,240 -11,652 -1.14%
NP -61,366 27,587 25,321 25,731 21,413 19,214 19,115 -
-
NP to SH -61,630 26,912 24,535 24,815 20,765 18,835 18,632 -
-
Tax Rate - 33.41% 32.72% 30.96% 33.97% 36.91% 37.87% -
Total Cost 492,079 456,690 490,384 431,531 437,988 488,861 492,780 -0.09%
-
Net Worth 178,868 226,728 226,359 227,898 228,108 221,785 216,206 -11.84%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - 8,282 8,282 -
Div Payout % - - - - - 43.97% 44.45% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 178,868 226,728 226,359 227,898 228,108 221,785 216,206 -11.84%
NOSH 276,586 277,073 276,318 276,642 277,267 275,990 276,478 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -14.25% 5.70% 4.91% 5.63% 4.66% 3.78% 3.73% -
ROE -34.46% 11.87% 10.84% 10.89% 9.10% 8.49% 8.62% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 155.72 174.78 186.63 165.29 165.69 184.09 185.15 -10.87%
EPS -22.28 9.71 8.88 8.97 7.49 6.82 6.74 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 0.6467 0.8183 0.8192 0.8238 0.8227 0.8036 0.782 -11.86%
Adjusted Per Share Value based on latest NOSH - 276,642
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 65.48 73.63 78.41 69.52 69.85 77.25 77.83 -10.85%
EPS -9.37 4.09 3.73 3.77 3.16 2.86 2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 1.26 1.26 -
NAPS 0.2719 0.3447 0.3441 0.3465 0.3468 0.3372 0.3287 -11.84%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.10 0.87 0.79 0.90 0.89 0.93 0.75 -
P/RPS 0.71 0.50 0.42 0.54 0.54 0.51 0.41 44.06%
P/EPS -4.94 8.96 8.90 10.03 11.88 13.63 11.13 -
EY -20.26 11.16 11.24 9.97 8.41 7.34 8.99 -
DY 0.00 0.00 0.00 0.00 0.00 3.23 4.00 -
P/NAPS 1.70 1.06 0.96 1.09 1.08 1.16 0.96 46.21%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 27/08/10 26/05/10 25/02/10 24/11/09 26/08/09 -
Price 1.01 1.02 0.80 0.75 0.87 0.93 0.90 -
P/RPS 0.65 0.58 0.43 0.45 0.53 0.51 0.49 20.66%
P/EPS -4.53 10.50 9.01 8.36 11.62 13.63 13.36 -
EY -22.06 9.52 11.10 11.96 8.61 7.34 7.49 -
DY 0.00 0.00 0.00 0.00 0.00 3.23 3.33 -
P/NAPS 1.56 1.25 0.98 0.91 1.06 1.16 1.15 22.47%

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