[AZRB] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -11.31%
YoY- -3.93%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 442,599 249,125 257,914 306,014 439,030 234,041 249,175 10.04%
PBT 36,366 27,943 -4,117 18,976 19,630 17,153 23,757 7.35%
Tax -11,976 -9,234 -7,631 -6,069 -6,195 -5,674 -7,143 8.99%
NP 24,390 18,709 -11,748 12,907 13,435 11,479 16,614 6.60%
-
NP to SH 24,154 18,729 -11,748 12,907 13,435 11,479 16,614 6.43%
-
Tax Rate 32.93% 33.05% - 31.98% 31.56% 33.08% 30.07% -
Total Cost 418,209 230,416 269,662 293,107 425,595 222,562 232,561 10.26%
-
Net Worth 133,361 66,679 100,661 64,953 86,830 59,985 73,029 10.55%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 10,001 3,355 5,612 4,688 3,239 3,239 -
Div Payout % - 53.40% 0.00% 43.48% 34.90% 28.22% 19.50% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 133,361 66,679 100,661 64,953 86,830 59,985 73,029 10.55%
NOSH 66,680 66,679 66,579 64,953 43,415 29,992 29,992 14.23%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.51% 7.51% -4.56% 4.22% 3.06% 4.90% 6.67% -
ROE 18.11% 28.09% -11.67% 19.87% 15.47% 19.14% 22.75% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 663.76 373.62 387.38 471.13 1,011.23 780.32 830.79 -3.67%
EPS 36.22 28.09 -17.65 19.87 30.95 38.27 55.39 -6.83%
DPS 0.00 15.00 5.04 8.64 10.80 10.80 10.80 -
NAPS 2.00 1.00 1.5119 1.00 2.00 2.00 2.4349 -3.22%
Adjusted Per Share Value based on latest NOSH - 64,953
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 67.29 37.88 39.21 46.52 66.75 35.58 37.88 10.04%
EPS 3.67 2.85 -1.79 1.96 2.04 1.75 2.53 6.39%
DPS 0.00 1.52 0.51 0.85 0.71 0.49 0.49 -
NAPS 0.2028 0.1014 0.153 0.0988 0.132 0.0912 0.111 10.56%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.11 0.58 0.87 1.39 1.55 1.96 1.50 -
P/RPS 0.17 0.16 0.22 0.30 0.15 0.25 0.18 -0.94%
P/EPS 3.06 2.06 -4.93 7.00 5.01 5.12 2.71 2.04%
EY 32.63 48.43 -20.28 14.30 19.96 19.53 36.93 -2.04%
DY 0.00 25.86 5.79 6.22 6.97 5.51 7.20 -
P/NAPS 0.56 0.58 0.58 1.39 0.78 0.98 0.62 -1.68%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 28/02/05 26/02/04 24/02/03 26/02/02 28/02/01 -
Price 1.29 0.74 0.70 1.49 1.48 2.11 1.51 -
P/RPS 0.19 0.20 0.18 0.32 0.15 0.27 0.18 0.90%
P/EPS 3.56 2.63 -3.97 7.50 4.78 5.51 2.73 4.52%
EY 28.08 37.96 -25.21 13.34 20.91 18.14 36.68 -4.35%
DY 0.00 20.27 7.20 5.80 7.30 5.12 7.15 -
P/NAPS 0.65 0.74 0.46 1.49 0.74 1.06 0.62 0.79%

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