[AZRB] YoY Cumulative 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- 172.05%
YoY- 40.61%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 339,998 260,419 248,324 192,019 342,802 239,193 203,773 8.89%
PBT 19,293 16,380 20,971 15,766 14,042 20,383 18,354 0.83%
Tax -7,912 -7,348 -6,791 -5,493 -6,439 -7,052 -7,619 0.63%
NP 11,381 9,032 14,180 10,273 7,603 13,331 10,735 0.97%
-
NP to SH 11,218 8,739 13,825 10,055 7,151 12,814 10,550 1.02%
-
Tax Rate 41.01% 44.86% 32.38% 34.84% 45.86% 34.60% 41.51% -
Total Cost 328,617 251,387 234,144 181,746 335,199 225,862 193,038 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 - 6,913 - - - - - -
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 5.54% 4.72% 6.10% 4.65% 3.50% 9.04% 15.81% -
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 122.75 94.17 89.81 69.51 124.16 357.84 305.37 -14.08%
EPS 4.05 3.16 5.00 3.64 2.59 19.17 15.81 -20.29%
DPS 0.00 2.50 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 51.69 39.59 37.75 29.19 52.12 36.37 30.98 8.89%
EPS 1.71 1.33 2.10 1.53 1.09 1.95 1.60 1.11%
DPS 0.00 1.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3078 0.2818 0.3444 0.3284 0.311 0.2155 0.1015 20.28%
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 0.59 0.86 0.88 1.08 0.60 0.46 0.36 8.57%
P/EPS 18.02 25.63 15.80 20.60 28.96 8.66 6.89 17.36%
EY 5.55 3.90 6.33 4.85 3.45 11.55 14.50 -14.77%
DY 0.00 3.09 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 0.58 0.76 0.89 1.29 0.58 0.56 0.34 9.30%
P/EPS 17.53 22.78 16.00 24.73 27.80 10.49 6.58 17.72%
EY 5.70 4.39 6.25 4.04 3.60 9.54 15.20 -15.06%
DY 0.00 3.47 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