[AZRB] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -14.47%
YoY- -24.55%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 466,316 308,847 240,201 278,367 449,436 263,626 237,674 11.88%
PBT 34,985 35,045 -3,652 16,474 21,268 17,599 22,466 7.65%
Tax -10,356 -13,178 -7,634 -5,435 -6,638 -5,898 -6,966 6.82%
NP 24,629 21,867 -11,286 11,039 14,630 11,701 15,500 8.01%
-
NP to SH 24,234 21,678 -11,286 11,039 14,630 11,701 15,500 7.72%
-
Tax Rate 29.60% 37.60% - 32.99% 31.21% 33.51% 31.01% -
Total Cost 441,687 286,980 251,487 267,328 434,806 251,925 222,174 12.12%
-
Net Worth 133,568 126,743 104,335 120,343 92,565 60,022 75,333 10.01%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - 10,001 3,355 5,612 4,688 3,239 3,239 -
Div Payout % - 46.14% 0.00% 50.84% 32.05% 27.68% 20.90% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 133,568 126,743 104,335 120,343 92,565 60,022 75,333 10.01%
NOSH 66,784 66,703 66,684 66,400 46,282 30,011 30,012 14.25%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.28% 7.08% -4.70% 3.97% 3.26% 4.44% 6.52% -
ROE 18.14% 17.10% -10.82% 9.17% 15.80% 19.49% 20.58% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 698.24 463.01 360.20 419.23 971.06 878.42 791.92 -2.07%
EPS 36.29 32.50 -16.92 16.63 31.61 38.99 51.65 -5.71%
DPS 0.00 15.00 5.04 8.45 10.13 10.80 10.80 -
NAPS 2.00 1.9001 1.5646 1.8124 2.00 2.00 2.5101 -3.71%
Adjusted Per Share Value based on latest NOSH - 66,400
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 70.90 46.96 36.52 42.32 68.33 40.08 36.13 11.88%
EPS 3.68 3.30 -1.72 1.68 2.22 1.78 2.36 7.68%
DPS 0.00 1.52 0.51 0.85 0.71 0.49 0.49 -
NAPS 0.2031 0.1927 0.1586 0.183 0.1407 0.0913 0.1145 10.01%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.27 0.93 0.59 1.44 1.45 2.15 1.40 -
P/RPS 0.18 0.20 0.16 0.34 0.15 0.24 0.18 0.00%
P/EPS 3.50 2.86 -3.49 8.66 4.59 5.51 2.71 4.35%
EY 28.57 34.95 -28.69 11.55 21.80 18.13 36.89 -4.16%
DY 0.00 16.13 8.54 5.87 6.99 5.02 7.71 -
P/NAPS 0.64 0.49 0.38 0.79 0.73 1.08 0.56 2.24%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 25/05/06 24/05/05 19/05/04 29/05/03 28/05/02 25/05/01 -
Price 1.44 1.03 0.57 1.15 1.55 2.30 1.43 -
P/RPS 0.21 0.22 0.16 0.27 0.16 0.26 0.18 2.60%
P/EPS 3.97 3.17 -3.37 6.92 4.90 5.90 2.77 6.17%
EY 25.20 31.55 -29.69 14.46 20.39 16.95 36.12 -5.82%
DY 0.00 14.56 8.84 7.35 6.54 4.70 7.55 -
P/NAPS 0.72 0.54 0.36 0.63 0.78 1.15 0.57 3.96%

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