[AZRB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 36.03%
YoY- 40.61%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 679,996 520,838 496,648 384,038 685,604 478,386 407,546 8.89%
PBT 38,586 32,760 41,942 31,532 28,084 40,766 36,708 0.83%
Tax -15,824 -14,696 -13,582 -10,986 -12,878 -14,104 -15,238 0.63%
NP 22,762 18,064 28,360 20,546 15,206 26,662 21,470 0.97%
-
NP to SH 22,436 17,478 27,650 20,110 14,302 25,628 21,100 1.02%
-
Tax Rate 41.01% 44.86% 32.38% 34.84% 45.86% 34.60% 41.51% -
Total Cost 657,234 502,774 468,288 363,492 670,398 451,724 386,076 9.26%
-
Net Worth 202,422 185,344 226,508 216,016 204,562 141,749 66,729 20.29%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 13,827 - - - - - -
Div Payout % - 79.11% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 202,422 185,344 226,508 216,016 204,562 141,749 66,729 20.29%
NOSH 276,987 276,550 276,500 276,236 276,100 66,844 66,729 26.74%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.35% 3.47% 5.71% 5.35% 2.22% 5.57% 5.27% -
ROE 11.08% 9.43% 12.21% 9.31% 6.99% 18.08% 31.62% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 245.50 188.33 179.62 139.03 248.32 715.68 610.74 -14.08%
EPS 8.10 6.32 10.00 7.28 5.18 38.34 31.62 -20.29%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7308 0.6702 0.8192 0.782 0.7409 2.1206 1.00 -5.08%
Adjusted Per Share Value based on latest NOSH - 276,478
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 105.50 80.81 77.05 59.58 106.37 74.22 63.23 8.89%
EPS 3.48 2.71 4.29 3.12 2.22 3.98 3.27 1.04%
DPS 0.00 2.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3141 0.2876 0.3514 0.3351 0.3174 0.2199 0.1035 20.30%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.73 0.81 0.79 0.75 0.75 1.66 1.09 -
P/RPS 0.30 0.43 0.44 0.54 0.30 0.23 0.18 8.87%
P/EPS 9.01 12.82 7.90 10.30 14.48 4.33 3.45 17.33%
EY 11.10 7.80 12.66 9.71 6.91 23.10 29.01 -14.78%
DY 0.00 6.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.21 0.96 0.96 1.01 0.78 1.09 -1.42%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 27/08/10 26/08/09 29/08/08 29/08/07 28/08/06 -
Price 0.71 0.72 0.80 0.90 0.72 2.01 1.04 -
P/RPS 0.29 0.38 0.45 0.65 0.29 0.28 0.17 9.30%
P/EPS 8.77 11.39 8.00 12.36 13.90 5.24 3.29 17.73%
EY 11.41 8.78 12.50 8.09 7.19 19.07 30.40 -15.05%
DY 0.00 6.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.07 0.98 1.15 0.97 0.95 1.04 -1.15%

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