[AZRB] YoY 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- 72.05%
YoY- 34.7%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
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 194,038 135,760 140,358 81,915 182,934 115,625 103,921 10.95%
PBT 10,142 7,065 9,457 9,095 9,168 11,175 7,765 4.54%
Tax -4,234 -3,410 -3,360 -2,588 -4,318 -3,695 -2,642 8.16%
NP 5,908 3,655 6,097 6,507 4,850 7,480 5,123 2.40%
-
NP to SH 5,765 3,578 6,079 6,359 4,721 7,331 5,147 1.90%
-
Tax Rate 41.75% 48.27% 35.53% 28.46% 47.10% 33.06% 34.02% -
Total Cost 188,130 132,105 134,261 75,408 178,084 108,145 98,798 11.32%
-
Net Worth 202,551 185,889 226,359 216,206 204,549 141,714 69,554 19.48%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 6,934 - - - - - -
Div Payout % - 193.80% - - - - - -
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 202,551 185,889 226,359 216,206 204,549 141,714 69,554 19.48%
NOSH 277,163 277,364 276,318 276,478 276,081 66,827 69,554 25.88%
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 3.04% 2.69% 4.34% 7.94% 2.65% 6.47% 4.93% -
ROE 2.85% 1.92% 2.69% 2.94% 2.31% 5.17% 7.40% -
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 70.01 48.95 50.80 29.63 66.26 173.02 149.41 -11.85%
EPS 2.08 1.29 2.20 2.30 1.71 10.97 7.72 -19.61%
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 29.50 20.64 21.34 12.45 27.81 17.58 15.80 10.95%
EPS 0.88 0.54 0.92 0.97 0.72 1.11 0.78 2.02%
DPS 0.00 1.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3079 0.2826 0.3441 0.3287 0.311 0.2155 0.1057 19.48%
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 1.04 1.65 1.56 2.53 1.13 0.96 0.73 6.07%
P/EPS 35.10 62.79 35.91 32.61 43.86 15.13 14.73 15.55%
EY 2.85 1.59 2.78 3.07 2.28 6.61 6.79 -13.45%
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 1.01 1.47 1.57 3.04 1.09 1.16 0.70 6.29%
P/EPS 34.13 55.81 36.36 39.13 42.11 18.32 14.05 15.92%
EY 2.93 1.79 2.75 2.56 2.38 5.46 7.12 -13.74%
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