[AZRB] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 21.84%
YoY- -3.94%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 442,600 249,125 257,915 306,014 439,030 238,857 249,175 10.04%
PBT 36,367 28,118 -4,117 18,975 19,630 17,738 23,757 7.35%
Tax -11,976 -9,249 -7,631 -6,068 -6,194 -5,791 -7,143 8.99%
NP 24,391 18,869 -11,748 12,907 13,436 11,947 16,614 6.60%
-
NP to SH 24,154 18,899 -11,748 12,907 13,436 11,947 16,614 6.43%
-
Tax Rate 32.93% 32.89% - 31.98% 31.55% 32.65% 30.07% -
Total Cost 418,209 230,256 269,663 293,107 425,594 226,910 232,561 10.26%
-
Net Worth 68,214 120,957 106,870 116,309 79,037 81,006 73,042 -1.13%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 5,003 10,006 3,357 5,646 4,688 3,240 3,239 7.51%
Div Payout % 20.72% 52.95% 0.00% 43.75% 34.89% 27.12% 19.50% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 68,214 120,957 106,870 116,309 79,037 81,006 73,042 -1.13%
NOSH 66,713 66,709 66,619 65,349 43,410 30,002 29,998 14.24%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.51% 7.57% -4.55% 4.22% 3.06% 5.00% 6.67% -
ROE 35.41% 15.62% -10.99% 11.10% 17.00% 14.75% 22.75% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 663.43 373.45 387.15 468.27 1,011.35 796.12 830.64 -3.67%
EPS 18.10 28.33 -17.64 19.75 22.14 39.82 55.38 -16.99%
DPS 7.50 15.00 5.04 8.64 10.80 10.80 10.80 -5.89%
NAPS 1.0225 1.8132 1.6042 1.7798 1.8207 2.70 2.4349 -13.45%
Adjusted Per Share Value based on latest NOSH - 64,953
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 67.29 37.88 39.21 46.52 66.75 36.31 37.88 10.04%
EPS 3.67 2.87 -1.79 1.96 2.04 1.82 2.53 6.39%
DPS 0.76 1.52 0.51 0.86 0.71 0.49 0.49 7.58%
NAPS 0.1037 0.1839 0.1625 0.1768 0.1202 0.1232 0.1111 -1.14%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.11 0.58 0.87 1.39 1.55 1.96 1.50 -
P/RPS 0.17 0.16 0.22 0.30 0.15 0.25 0.18 -0.94%
P/EPS 3.07 2.05 -4.93 7.04 5.01 4.92 2.71 2.09%
EY 32.62 48.85 -20.27 14.21 19.97 20.32 36.92 -2.04%
DY 6.76 25.86 5.79 6.22 6.97 5.51 7.20 -1.04%
P/NAPS 1.09 0.32 0.54 0.78 0.85 0.73 0.62 9.85%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 28/02/05 26/02/04 24/02/03 26/02/02 28/02/01 -
Price 1.29 0.74 0.70 1.49 1.48 2.11 1.51 -
P/RPS 0.19 0.20 0.18 0.32 0.15 0.27 0.18 0.90%
P/EPS 3.56 2.61 -3.97 7.54 4.78 5.30 2.73 4.52%
EY 28.07 38.28 -25.19 13.26 20.91 18.87 36.68 -4.35%
DY 5.81 20.27 7.20 5.80 7.30 5.12 7.15 -3.39%
P/NAPS 1.26 0.41 0.44 0.84 0.81 0.78 0.62 12.53%

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