[AZRB] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 55.45%
YoY- 24.81%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 514,012 392,610 378,720 353,842 508,445 389,931 322,798 8.05%
PBT 30,839 18,529 33,450 24,448 23,037 35,216 27,236 2.09%
Tax -12,908 -9,114 -11,349 -8,520 -9,878 -12,490 -11,204 2.38%
NP 17,931 9,415 22,101 15,928 13,159 22,726 16,032 1.88%
-
NP to SH 17,849 9,117 21,777 15,630 12,523 21,861 15,854 1.99%
-
Tax Rate 41.86% 49.19% 33.93% 34.85% 42.88% 35.47% 41.14% -
Total Cost 496,081 383,195 356,619 337,914 495,286 367,205 306,766 8.33%
-
Net Worth 206,716 189,156 226,430 222,305 209,794 134,413 66,701 20.72%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 6,927 - - - - - -
Div Payout % - 75.99% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 206,716 189,156 226,430 222,305 209,794 134,413 66,701 20.72%
NOSH 276,728 277,112 276,709 276,637 276,445 67,938 66,701 26.73%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.49% 2.40% 5.84% 4.50% 2.59% 5.83% 4.97% -
ROE 8.63% 4.82% 9.62% 7.03% 5.97% 16.26% 23.77% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 185.75 141.68 136.87 127.91 183.92 580.20 483.94 -14.73%
EPS 6.45 3.29 7.87 5.65 4.53 9.01 23.77 -19.52%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.747 0.6826 0.8183 0.8036 0.7589 2.00 1.00 -4.74%
Adjusted Per Share Value based on latest NOSH - 275,990
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 78.15 59.69 57.58 53.80 77.30 59.28 49.08 8.05%
EPS 2.71 1.39 3.31 2.38 1.90 3.32 2.41 1.97%
DPS 0.00 1.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3143 0.2876 0.3443 0.338 0.319 0.2044 0.1014 20.72%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.68 0.61 0.87 0.93 0.62 2.24 1.05 -
P/RPS 0.37 0.43 0.64 0.73 0.34 0.39 0.22 9.04%
P/EPS 10.54 18.54 11.05 16.46 13.69 6.89 4.42 15.57%
EY 9.49 5.39 9.05 6.08 7.31 14.52 22.64 -13.47%
DY 0.00 4.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 1.06 1.16 0.82 1.12 1.05 -2.35%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 30/11/11 30/11/10 24/11/09 25/11/08 28/11/07 27/11/06 -
Price 0.67 0.67 1.02 0.93 0.48 2.78 1.15 -
P/RPS 0.36 0.47 0.75 0.73 0.26 0.48 0.24 6.98%
P/EPS 10.39 20.36 12.96 16.46 10.60 8.55 4.84 13.56%
EY 9.63 4.91 7.72 6.08 9.44 11.70 20.67 -11.94%
DY 0.00 3.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.98 1.25 1.16 0.63 1.39 1.15 -3.99%

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