[AZRB] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -1.13%
YoY- 31.68%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 603,521 614,447 442,809 515,705 511,895 629,379 478,020 3.95%
PBT 28,723 27,341 -54,505 37,633 30,767 35,788 38,395 -4.71%
Tax -17,692 -12,384 -12,010 -12,312 -11,652 -14,378 -11,409 7.57%
NP 11,031 14,957 -66,515 25,321 19,115 21,410 26,986 -13.84%
-
NP to SH 11,472 14,339 -66,716 24,535 18,632 20,632 26,418 -12.96%
-
Tax Rate 61.60% 45.29% - 32.72% 37.87% 40.18% 29.71% -
Total Cost 592,490 599,490 509,324 490,384 492,780 607,969 451,034 4.64%
-
Net Worth 210,397 202,551 185,889 226,359 216,206 204,549 133,655 7.84%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 8,282 - - -
Div Payout % - - - - 44.45% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 210,397 202,551 185,889 226,359 216,206 204,549 133,655 7.84%
NOSH 277,678 277,163 277,364 276,318 276,478 276,081 66,827 26.76%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.83% 2.43% -15.02% 4.91% 3.73% 3.40% 5.65% -
ROE 5.45% 7.08% -35.89% 10.84% 8.62% 10.09% 19.77% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 217.35 221.69 159.65 186.63 185.15 227.97 715.30 -17.99%
EPS 4.13 5.17 -24.05 8.88 6.74 7.47 39.53 -31.34%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.7577 0.7308 0.6702 0.8192 0.782 0.7409 2.00 -14.92%
Adjusted Per Share Value based on latest NOSH - 276,318
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 91.76 93.42 67.32 78.41 77.83 95.69 72.68 3.95%
EPS 1.74 2.18 -10.14 3.73 2.83 3.14 4.02 -13.01%
DPS 0.00 0.00 0.00 0.00 1.26 0.00 0.00 -
NAPS 0.3199 0.3079 0.2826 0.3441 0.3287 0.311 0.2032 7.84%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.83 0.73 0.81 0.79 0.75 0.75 1.66 -
P/RPS 0.38 0.33 0.51 0.42 0.41 0.33 0.23 8.72%
P/EPS 20.09 14.11 -3.37 8.90 11.13 10.04 4.20 29.77%
EY 4.98 7.09 -29.70 11.24 8.99 9.96 23.81 -22.93%
DY 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 1.10 1.00 1.21 0.96 0.96 1.01 0.83 4.80%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 30/08/12 24/08/11 27/08/10 26/08/09 29/08/08 29/08/07 -
Price 0.89 0.71 0.72 0.80 0.90 0.72 2.01 -
P/RPS 0.41 0.32 0.45 0.43 0.49 0.32 0.28 6.55%
P/EPS 21.54 13.72 -2.99 9.01 13.36 9.63 5.08 27.19%
EY 4.64 7.29 -33.41 11.10 7.49 10.38 19.67 -21.37%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 1.17 0.97 1.07 0.98 1.15 0.97 1.01 2.47%

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