[AZRB] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 9.69%
YoY- 42.88%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 625,114 656,270 444,604 484,277 508,075 644,286 509,732 3.45%
PBT 19,371 36,738 -64,835 41,431 30,454 29,949 44,346 -12.88%
Tax -13,711 -15,613 -9,218 -13,844 -11,240 -12,378 -13,262 0.55%
NP 5,660 21,125 -74,053 27,587 19,214 17,571 31,084 -24.69%
-
NP to SH 6,016 20,592 -74,290 26,912 18,835 16,957 30,161 -23.54%
-
Tax Rate 70.78% 42.50% - 33.41% 36.91% 41.33% 29.91% -
Total Cost 619,454 635,145 518,657 456,690 488,861 626,715 478,648 4.38%
-
Net Worth 214,661 207,253 184,302 226,728 221,785 210,144 134,413 8.10%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 8,282 - - -
Div Payout % - - - - 43.97% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 214,661 207,253 184,302 226,728 221,785 210,144 134,413 8.10%
NOSH 279,761 277,447 269,999 277,073 275,990 276,907 67,938 26.57%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.91% 3.22% -16.66% 5.70% 3.78% 2.73% 6.10% -
ROE 2.80% 9.94% -40.31% 11.87% 8.49% 8.07% 22.44% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 223.44 236.54 164.67 174.78 184.09 232.67 758.46 -18.41%
EPS 2.15 7.42 -27.51 9.71 6.82 6.12 44.88 -39.70%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.7673 0.747 0.6826 0.8183 0.8036 0.7589 2.00 -14.74%
Adjusted Per Share Value based on latest NOSH - 277,073
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 95.04 99.78 67.60 73.63 77.25 97.95 77.50 3.45%
EPS 0.91 3.13 -11.29 4.09 2.86 2.58 4.59 -23.62%
DPS 0.00 0.00 0.00 0.00 1.26 0.00 0.00 -
NAPS 0.3264 0.3151 0.2802 0.3447 0.3372 0.3195 0.2044 8.10%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.93 0.68 0.61 0.87 0.93 0.62 2.24 -
P/RPS 0.42 0.29 0.37 0.50 0.51 0.27 0.30 5.76%
P/EPS 43.25 9.16 -2.22 8.96 13.63 10.12 4.99 43.27%
EY 2.31 10.91 -45.11 11.16 7.34 9.88 20.03 -30.20%
DY 0.00 0.00 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 1.21 0.91 0.89 1.06 1.16 0.82 1.12 1.29%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 27/11/12 30/11/11 30/11/10 24/11/09 25/11/08 28/11/07 -
Price 0.95 0.67 0.67 1.02 0.93 0.48 2.78 -
P/RPS 0.43 0.28 0.41 0.58 0.51 0.21 0.37 2.53%
P/EPS 44.18 9.03 -2.44 10.50 13.63 7.84 6.19 38.71%
EY 2.26 11.08 -41.07 9.52 7.34 12.76 16.14 -27.91%
DY 0.00 0.00 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 1.24 0.90 0.98 1.25 1.16 0.63 1.39 -1.88%

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