[AZRB] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.17%
YoY- 38.74%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 484,277 508,075 644,286 509,732 411,783 205,606 270,127 10.21%
PBT 41,431 30,454 29,949 44,346 35,411 14,435 4,831 43.04%
Tax -13,844 -11,240 -12,378 -13,262 -13,504 -8,795 -7,071 11.84%
NP 27,587 19,214 17,571 31,084 21,907 5,640 -2,240 -
-
NP to SH 26,912 18,835 16,957 30,161 21,739 5,650 -2,240 -
-
Tax Rate 33.41% 36.91% 41.33% 29.91% 38.14% 60.93% 146.37% -
Total Cost 456,690 488,861 626,715 478,648 389,876 199,966 272,367 8.99%
-
Net Worth 226,728 221,785 210,144 134,413 69,165 111,305 108,899 12.99%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 8,282 - - 10,001 3,355 5,612 -
Div Payout % - 43.97% - - 46.01% 59.39% 0.00% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 226,728 221,785 210,144 134,413 69,165 111,305 108,899 12.99%
NOSH 277,073 275,990 276,907 67,938 69,165 66,677 66,584 26.81%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.70% 3.78% 2.73% 6.10% 5.32% 2.74% -0.83% -
ROE 11.87% 8.49% 8.07% 22.44% 31.43% 5.08% -2.06% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 174.78 184.09 232.67 758.46 595.36 308.36 405.69 -13.08%
EPS 9.71 6.82 6.12 44.88 31.43 8.47 -3.36 -
DPS 0.00 3.00 0.00 0.00 14.46 5.04 8.43 -
NAPS 0.8183 0.8036 0.7589 2.00 1.00 1.6693 1.6355 -10.89%
Adjusted Per Share Value based on latest NOSH - 67,938
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 75.13 78.83 99.96 79.08 63.89 31.90 41.91 10.21%
EPS 4.18 2.92 2.63 4.68 3.37 0.88 -0.35 -
DPS 0.00 1.28 0.00 0.00 1.55 0.52 0.87 -
NAPS 0.3518 0.3441 0.326 0.2085 0.1073 0.1727 0.169 12.99%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.87 0.93 0.62 2.24 1.05 0.56 1.01 -
P/RPS 0.50 0.51 0.27 0.30 0.18 0.18 0.25 12.24%
P/EPS 8.96 13.63 10.12 4.99 3.34 6.61 -30.02 -
EY 11.16 7.34 9.88 20.03 29.93 15.13 -3.33 -
DY 0.00 3.23 0.00 0.00 13.77 9.00 8.34 -
P/NAPS 1.06 1.16 0.82 1.12 1.05 0.34 0.62 9.34%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 24/11/09 25/11/08 28/11/07 27/11/06 28/11/05 29/11/04 -
Price 1.02 0.93 0.48 2.78 1.15 0.51 1.00 -
P/RPS 0.58 0.51 0.21 0.37 0.19 0.17 0.25 15.05%
P/EPS 10.50 13.63 7.84 6.19 3.66 6.02 -29.73 -
EY 9.52 7.34 12.76 16.14 27.33 16.61 -3.36 -
DY 0.00 3.23 0.00 0.00 12.57 9.88 8.43 -
P/NAPS 1.25 1.16 0.63 1.39 1.15 0.31 0.61 12.69%

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