[AZRB] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 2.46%
YoY- 118.92%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 674,649 656,270 614,447 556,169 534,868 444,604 442,809 32.23%
PBT 37,774 36,738 27,341 24,264 24,429 -64,835 -54,505 -
Tax -19,186 -15,613 -12,384 -11,560 -11,822 -9,218 -12,010 36.46%
NP 18,588 21,125 14,957 12,704 12,607 -74,053 -66,515 -
-
NP to SH 18,678 20,592 14,339 12,152 11,860 -74,290 -66,716 -
-
Tax Rate 50.79% 42.50% 45.29% 47.64% 48.39% - - -
Total Cost 656,061 635,145 599,490 543,465 522,261 518,657 509,324 18.29%
-
Net Worth 208,734 207,253 202,551 194,398 192,054 184,302 185,889 7.99%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 208,734 207,253 202,551 194,398 192,054 184,302 185,889 7.99%
NOSH 278,313 277,447 277,163 276,802 277,735 269,999 277,364 0.22%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.76% 3.22% 2.43% 2.28% 2.36% -16.66% -15.02% -
ROE 8.95% 9.94% 7.08% 6.25% 6.18% -40.31% -35.89% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 242.41 236.54 221.69 200.93 192.58 164.67 159.65 31.93%
EPS 6.71 7.42 5.17 4.39 4.27 -27.51 -24.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.747 0.7308 0.7023 0.6915 0.6826 0.6702 7.75%
Adjusted Per Share Value based on latest NOSH - 276,802
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 102.57 99.78 93.42 84.56 81.32 67.60 67.32 32.24%
EPS 2.84 3.13 2.18 1.85 1.80 -11.29 -10.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3174 0.3151 0.3079 0.2956 0.292 0.2802 0.2826 8.01%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.68 0.68 0.73 0.83 0.67 0.61 0.81 -
P/RPS 0.28 0.29 0.33 0.41 0.35 0.37 0.51 -32.82%
P/EPS 10.13 9.16 14.11 18.91 15.69 -2.22 -3.37 -
EY 9.87 10.91 7.09 5.29 6.37 -45.11 -29.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 1.00 1.18 0.97 0.89 1.21 -17.22%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 30/08/12 31/05/12 29/02/12 30/11/11 24/08/11 -
Price 0.72 0.67 0.71 0.71 1.00 0.67 0.72 -
P/RPS 0.30 0.28 0.32 0.35 0.52 0.41 0.45 -23.59%
P/EPS 10.73 9.03 13.72 16.17 23.42 -2.44 -2.99 -
EY 9.32 11.08 7.29 6.18 4.27 -41.07 -33.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.90 0.97 1.01 1.45 0.98 1.07 -6.94%

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