[AZRB] YoY 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- -12.33%
YoY- 3.78%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 174,014 132,191 130,396 161,824 165,644 150,737 119,025 6.52%
PBT 11,546 2,149 12,479 8,681 8,994 14,833 8,882 4.46%
Tax -4,995 -1,766 -4,558 -3,026 -3,438 -5,438 -3,585 5.67%
NP 6,551 383 7,921 5,655 5,556 9,395 5,297 3.60%
-
NP to SH 6,631 378 7,952 5,575 5,372 9,047 5,304 3.78%
-
Tax Rate 43.26% 82.18% 36.53% 34.86% 38.23% 36.66% 40.36% -
Total Cost 167,463 131,808 122,475 156,169 160,088 141,342 113,728 6.65%
-
Net Worth 207,253 184,302 226,728 221,785 210,144 134,413 69,165 20.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 6,749 - - - - - -
Div Payout % - 1,785.71% - - - - - -
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 207,253 184,302 226,728 221,785 210,144 134,413 69,165 20.05%
NOSH 277,447 269,999 277,073 275,990 276,907 67,938 69,165 26.02%
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 3.76% 0.29% 6.07% 3.49% 3.35% 6.23% 4.45% -
ROE 3.20% 0.21% 3.51% 2.51% 2.56% 6.73% 7.67% -
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 62.72 48.96 47.06 58.63 59.82 224.29 172.09 -15.47%
EPS 2.39 0.14 2.87 2.02 1.94 3.73 7.95 -18.13%
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 27.00 20.51 20.23 25.11 25.70 23.39 18.47 6.52%
EPS 1.03 0.06 1.23 0.86 0.83 1.40 0.82 3.86%
DPS 0.00 1.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3215 0.2859 0.3518 0.3441 0.326 0.2085 0.1073 20.04%
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 1.08 1.25 1.85 1.59 1.04 1.00 0.61 9.97%
P/EPS 28.45 435.71 30.31 46.04 31.96 16.64 13.69 12.95%
EY 3.51 0.23 3.30 2.17 3.13 6.01 7.30 -11.47%
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 1.07 1.37 2.17 1.59 0.80 1.24 0.67 8.10%
P/EPS 28.03 478.57 35.54 46.04 24.74 20.65 15.00 10.97%
EY 3.57 0.21 2.81 2.17 4.04 4.84 6.67 -9.88%
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