[AZRB] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 2.14%
YoY- 17.04%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 249,125 257,914 306,014 439,030 234,041 249,175 175,697 -0.37%
PBT 27,943 -4,117 18,976 19,630 17,153 23,757 14,107 -0.72%
Tax -9,234 -7,631 -6,069 -6,195 -5,674 -7,143 31 -
NP 18,709 -11,748 12,907 13,435 11,479 16,614 14,138 -0.29%
-
NP to SH 18,729 -11,748 12,907 13,435 11,479 16,614 14,138 -0.29%
-
Tax Rate 33.05% - 31.98% 31.56% 33.08% 30.07% -0.22% -
Total Cost 230,416 269,662 293,107 425,595 222,562 232,561 161,559 -0.37%
-
Net Worth 66,679 100,661 64,953 86,830 59,985 73,029 51,964 -0.26%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 10,001 3,355 5,612 4,688 3,239 3,239 2,729 -1.37%
Div Payout % 53.40% 0.00% 43.48% 34.90% 28.22% 19.50% 19.31% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 66,679 100,661 64,953 86,830 59,985 73,029 51,964 -0.26%
NOSH 66,679 66,579 64,953 43,415 29,992 29,992 27,293 -0.94%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 7.51% -4.56% 4.22% 3.06% 4.90% 6.67% 8.05% -
ROE 28.09% -11.67% 19.87% 15.47% 19.14% 22.75% 27.21% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 373.62 387.38 471.13 1,011.23 780.32 830.79 643.72 0.58%
EPS 28.09 -17.65 19.87 30.95 38.27 55.39 51.80 0.65%
DPS 15.00 5.04 8.64 10.80 10.80 10.80 10.00 -0.43%
NAPS 1.00 1.5119 1.00 2.00 2.00 2.4349 1.9039 0.68%
Adjusted Per Share Value based on latest NOSH - 43,415
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 37.88 39.21 46.52 66.75 35.58 37.88 26.71 -0.37%
EPS 2.85 -1.79 1.96 2.04 1.75 2.53 2.15 -0.29%
DPS 1.52 0.51 0.85 0.71 0.49 0.49 0.41 -1.38%
NAPS 0.1014 0.153 0.0988 0.132 0.0912 0.111 0.079 -0.26%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.58 0.87 1.39 1.55 1.96 1.50 0.00 -
P/RPS 0.16 0.22 0.30 0.15 0.25 0.18 0.00 -100.00%
P/EPS 2.06 -4.93 7.00 5.01 5.12 2.71 0.00 -100.00%
EY 48.43 -20.28 14.30 19.96 19.53 36.93 0.00 -100.00%
DY 25.86 5.79 6.22 6.97 5.51 7.20 0.00 -100.00%
P/NAPS 0.58 0.58 1.39 0.78 0.98 0.62 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 28/02/05 26/02/04 24/02/03 26/02/02 28/02/01 - -
Price 0.74 0.70 1.49 1.48 2.11 1.51 0.00 -
P/RPS 0.20 0.18 0.32 0.15 0.27 0.18 0.00 -100.00%
P/EPS 2.63 -3.97 7.50 4.78 5.51 2.73 0.00 -100.00%
EY 37.96 -25.21 13.34 20.91 18.14 36.68 0.00 -100.00%
DY 20.27 7.20 5.80 7.30 5.12 7.15 0.00 -100.00%
P/NAPS 0.74 0.46 1.49 0.74 1.06 0.62 0.00 -100.00%

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