[AZRB] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 56.49%
YoY- 41.04%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 104,296 154,232 135,840 119,802 88,986 45,467 57,680 10.36%
PBT 8,472 6,006 6,913 9,130 8,175 -5,333 3,615 15.23%
Tax -3,035 -2,719 -2,501 -772 -2,300 -1,861 -1,301 15.14%
NP 5,437 3,287 4,412 8,358 5,875 -7,194 2,314 15.28%
-
NP to SH 5,074 3,205 4,434 8,300 5,885 -7,194 2,314 13.96%
-
Tax Rate 35.82% 45.27% 36.18% 8.46% 28.13% - 35.99% -
Total Cost 98,859 150,945 131,428 111,444 83,111 52,661 55,366 10.13%
-
Net Worth 228,108 210,971 134,890 133,361 66,679 100,661 64,953 23.26%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 9,704 8,282 - - 10,001 3,355 5,612 9.54%
Div Payout % 191.26% 258.41% - - 169.96% 0.00% 242.52% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 228,108 210,971 134,890 133,361 66,679 100,661 64,953 23.26%
NOSH 277,267 276,068 134,890 66,680 66,679 66,579 64,953 27.33%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.21% 2.13% 3.25% 6.98% 6.60% -15.82% 4.01% -
ROE 2.22% 1.52% 3.29% 6.22% 8.83% -7.15% 3.56% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 37.62 55.87 100.70 179.66 133.45 68.29 88.80 -13.32%
EPS 1.83 1.16 1.82 6.22 8.82 -10.80 3.54 -10.40%
DPS 3.50 3.00 0.00 0.00 15.00 5.04 8.64 -13.96%
NAPS 0.8227 0.7642 1.00 2.00 1.00 1.5119 1.00 -3.19%
Adjusted Per Share Value based on latest NOSH - 66,680
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 15.86 23.45 20.65 18.21 13.53 6.91 8.77 10.36%
EPS 0.77 0.49 0.67 1.26 0.89 -1.09 0.35 14.02%
DPS 1.48 1.26 0.00 0.00 1.52 0.51 0.85 9.67%
NAPS 0.3468 0.3208 0.2051 0.2028 0.1014 0.153 0.0988 23.25%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.89 0.46 3.24 1.11 0.58 0.87 1.39 -
P/RPS 2.37 0.82 3.22 0.62 0.43 1.27 1.57 7.09%
P/EPS 48.63 39.62 98.57 8.92 6.57 -8.05 39.02 3.73%
EY 2.06 2.52 1.01 11.21 15.22 -12.42 2.56 -3.55%
DY 3.93 6.52 0.00 0.00 25.86 5.79 6.22 -7.36%
P/NAPS 1.08 0.60 3.24 0.56 0.58 0.58 1.39 -4.11%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 27/02/07 24/02/06 28/02/05 26/02/04 -
Price 0.87 0.56 1.24 1.29 0.74 0.70 1.49 -
P/RPS 2.31 1.00 1.23 0.72 0.55 1.03 1.68 5.44%
P/EPS 47.54 48.24 37.72 10.36 8.38 -6.48 41.82 2.15%
EY 2.10 2.07 2.65 9.65 11.93 -15.44 2.39 -2.13%
DY 4.02 5.36 0.00 0.00 20.27 7.20 5.80 -5.92%
P/NAPS 1.06 0.73 1.24 0.65 0.74 0.46 1.49 -5.51%

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