[AZRB] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3.37%
YoY- 284.76%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 508,075 644,286 509,732 411,783 205,606 270,127 350,439 6.38%
PBT 30,454 29,949 44,346 35,411 14,435 4,831 21,115 6.28%
Tax -11,240 -12,378 -13,262 -13,504 -8,795 -7,071 -6,562 9.37%
NP 19,214 17,571 31,084 21,907 5,640 -2,240 14,553 4.73%
-
NP to SH 18,835 16,957 30,161 21,739 5,650 -2,240 14,553 4.38%
-
Tax Rate 36.91% 41.33% 29.91% 38.14% 60.93% 146.37% 31.08% -
Total Cost 488,861 626,715 478,648 389,876 199,966 272,367 335,886 6.44%
-
Net Worth 221,785 210,144 134,413 69,165 111,305 108,899 113,327 11.82%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 8,282 - - 10,001 3,355 5,612 4,688 9.93%
Div Payout % 43.97% - - 46.01% 59.39% 0.00% 32.22% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 221,785 210,144 134,413 69,165 111,305 108,899 113,327 11.82%
NOSH 275,990 276,907 67,938 69,165 66,677 66,584 65,093 27.19%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.78% 2.73% 6.10% 5.32% 2.74% -0.83% 4.15% -
ROE 8.49% 8.07% 22.44% 31.43% 5.08% -2.06% 12.84% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 184.09 232.67 758.46 595.36 308.36 405.69 538.37 -16.36%
EPS 6.82 6.12 44.88 31.43 8.47 -3.36 22.36 -17.94%
DPS 3.00 0.00 0.00 14.46 5.04 8.43 7.20 -13.56%
NAPS 0.8036 0.7589 2.00 1.00 1.6693 1.6355 1.741 -12.07%
Adjusted Per Share Value based on latest NOSH - 69,165
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 78.83 99.96 79.08 63.89 31.90 41.91 54.37 6.38%
EPS 2.92 2.63 4.68 3.37 0.88 -0.35 2.26 4.35%
DPS 1.28 0.00 0.00 1.55 0.52 0.87 0.73 9.80%
NAPS 0.3441 0.326 0.2085 0.1073 0.1727 0.169 0.1758 11.83%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.93 0.62 2.24 1.05 0.56 1.01 1.48 -
P/RPS 0.51 0.27 0.30 0.18 0.18 0.25 0.27 11.17%
P/EPS 13.63 10.12 4.99 3.34 6.61 -30.02 6.62 12.77%
EY 7.34 9.88 20.03 29.93 15.13 -3.33 15.11 -11.32%
DY 3.23 0.00 0.00 13.77 9.00 8.34 4.87 -6.60%
P/NAPS 1.16 0.82 1.12 1.05 0.34 0.62 0.85 5.31%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 25/11/08 28/11/07 27/11/06 28/11/05 29/11/04 19/11/03 -
Price 0.93 0.48 2.78 1.15 0.51 1.00 1.41 -
P/RPS 0.51 0.21 0.37 0.19 0.17 0.25 0.26 11.87%
P/EPS 13.63 7.84 6.19 3.66 6.02 -29.73 6.31 13.68%
EY 7.34 12.76 16.14 27.33 16.61 -3.36 15.86 -12.04%
DY 3.23 0.00 0.00 12.57 9.88 8.43 5.11 -7.35%
P/NAPS 1.16 0.63 1.39 1.15 0.31 0.61 0.81 6.16%

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