[AZRB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 10.25%
YoY- 32.03%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 674,649 534,868 430,713 459,401 662,678 525,770 442,599 7.27%
PBT 37,774 24,429 -49,914 32,429 29,042 42,129 36,366 0.63%
Tax -19,186 -11,822 -11,452 -11,016 -12,596 -14,991 -11,976 8.16%
NP 18,588 12,607 -61,366 21,413 16,446 27,138 24,390 -4.42%
-
NP to SH 18,678 11,860 -61,630 20,765 15,728 26,295 24,154 -4.19%
-
Tax Rate 50.79% 48.39% - 33.97% 43.37% 35.58% 32.93% -
Total Cost 656,061 522,261 492,079 437,988 646,232 498,632 418,209 7.78%
-
Net Worth 208,734 192,054 178,868 228,108 210,971 134,890 133,361 7.74%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 8,282 - - -
Div Payout % - - - - 52.66% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 208,734 192,054 178,868 228,108 210,971 134,890 133,361 7.74%
NOSH 278,313 277,735 276,586 277,267 276,068 134,890 66,680 26.86%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.76% 2.36% -14.25% 4.66% 2.48% 5.16% 5.51% -
ROE 8.95% 6.18% -34.46% 9.10% 7.46% 19.49% 18.11% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 242.41 192.58 155.72 165.69 240.04 389.77 663.76 -15.44%
EPS 6.71 4.27 -22.28 7.49 5.70 19.49 36.22 -24.47%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.75 0.6915 0.6467 0.8227 0.7642 1.00 2.00 -15.06%
Adjusted Per Share Value based on latest NOSH - 277,267
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 102.57 81.32 65.48 69.85 100.75 79.94 67.29 7.27%
EPS 2.84 1.80 -9.37 3.16 2.39 4.00 3.67 -4.17%
DPS 0.00 0.00 0.00 0.00 1.26 0.00 0.00 -
NAPS 0.3174 0.292 0.2719 0.3468 0.3208 0.2051 0.2028 7.74%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.68 0.67 1.10 0.89 0.46 3.24 1.11 -
P/RPS 0.28 0.35 0.71 0.54 0.19 0.83 0.17 8.66%
P/EPS 10.13 15.69 -4.94 11.88 8.07 16.62 3.06 22.05%
EY 9.87 6.37 -20.26 8.41 12.39 6.02 32.63 -18.05%
DY 0.00 0.00 0.00 0.00 6.52 0.00 0.00 -
P/NAPS 0.91 0.97 1.70 1.08 0.60 3.24 0.56 8.42%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 28/02/08 27/02/07 -
Price 0.72 1.00 1.01 0.87 0.56 1.24 1.29 -
P/RPS 0.30 0.52 0.65 0.53 0.23 0.32 0.19 7.90%
P/EPS 10.73 23.42 -4.53 11.62 9.83 6.36 3.56 20.16%
EY 9.32 4.27 -22.06 8.61 10.17 15.72 28.08 -16.77%
DY 0.00 0.00 0.00 0.00 5.36 0.00 0.00 -
P/NAPS 0.96 1.45 1.56 1.06 0.73 1.24 0.65 6.70%

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