[AZRB] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 21.01%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 478,020 366,383 198,843 274,504 415,080 336,974 230,083 12.95%
PBT 38,395 36,824 -4,645 19,683 18,861 20,815 19,971 11.50%
Tax -11,409 -14,163 -7,172 -6,325 -5,919 -6,985 -5,960 11.42%
NP 26,986 22,661 -11,817 13,358 12,942 13,830 14,011 11.53%
-
NP to SH 26,418 22,496 -11,817 13,358 12,942 13,830 14,011 11.14%
-
Tax Rate 29.71% 38.46% - 32.13% 31.38% 33.56% 29.84% -
Total Cost 451,034 343,722 210,660 261,146 402,138 323,144 216,072 13.04%
-
Net Worth 133,655 69,554 105,170 119,758 92,737 59,985 77,214 9.57%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 10,001 3,355 5,612 4,688 3,239 3,239 -
Div Payout % - 44.46% 0.00% 42.01% 36.23% 23.42% 23.12% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 133,655 69,554 105,170 119,758 92,737 59,985 77,214 9.57%
NOSH 66,827 69,554 66,702 66,484 46,368 29,992 29,999 14.27%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.65% 6.19% -5.94% 4.87% 3.12% 4.10% 6.09% -
ROE 19.77% 32.34% -11.24% 11.15% 13.96% 23.06% 18.15% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 715.30 526.76 298.10 412.89 895.17 1,123.51 766.94 -1.15%
EPS 39.53 32.34 -17.72 20.09 27.91 46.11 46.70 -2.73%
DPS 0.00 14.38 5.04 8.44 10.11 10.80 10.80 -
NAPS 2.00 1.00 1.5767 1.8013 2.00 2.00 2.5738 -4.11%
Adjusted Per Share Value based on latest NOSH - 66,484
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 74.16 56.84 30.85 42.59 64.40 52.28 35.70 12.95%
EPS 4.10 3.49 -1.83 2.07 2.01 2.15 2.17 11.18%
DPS 0.00 1.55 0.52 0.87 0.73 0.50 0.50 -
NAPS 0.2074 0.1079 0.1632 0.1858 0.1439 0.0931 0.1198 9.57%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.66 1.09 0.63 1.16 1.76 2.30 1.50 -
P/RPS 0.23 0.21 0.21 0.28 0.20 0.20 0.20 2.35%
P/EPS 4.20 3.37 -3.56 5.77 6.31 4.99 3.21 4.57%
EY 23.81 29.67 -28.12 17.32 15.86 20.05 31.14 -4.37%
DY 0.00 13.19 8.00 7.28 5.75 4.70 7.20 -
P/NAPS 0.83 1.09 0.40 0.64 0.88 1.15 0.58 6.15%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 28/08/06 26/08/05 18/08/04 28/08/03 23/08/02 26/09/01 -
Price 2.01 1.04 0.55 1.02 1.46 1.71 1.60 -
P/RPS 0.28 0.20 0.18 0.25 0.16 0.15 0.21 4.90%
P/EPS 5.08 3.22 -3.10 5.08 5.23 3.71 3.43 6.76%
EY 19.67 31.10 -32.21 19.70 19.12 26.97 29.19 -6.36%
DY 0.00 13.83 9.16 8.28 6.93 6.32 6.75 -
P/NAPS 1.01 1.04 0.35 0.57 0.73 0.86 0.62 8.46%

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