[AZRB] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 15.75%
YoY- 292.08%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 612,914 562,070 466,316 308,847 240,201 278,367 449,436 5.30%
PBT 30,840 37,795 34,985 35,045 -3,652 16,474 21,268 6.38%
Tax -13,382 -13,755 -10,356 -13,178 -7,634 -5,435 -6,638 12.38%
NP 17,458 24,040 24,629 21,867 -11,286 11,039 14,630 2.98%
-
NP to SH 16,994 23,242 24,234 21,678 -11,286 11,039 14,630 2.52%
-
Tax Rate 43.39% 36.39% 29.60% 37.60% - 32.99% 31.21% -
Total Cost 595,456 538,030 441,687 286,980 251,487 267,328 434,806 5.37%
-
Net Worth 214,754 209,780 133,568 126,743 104,335 120,343 92,565 15.04%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 8,282 - - 10,001 3,355 5,612 4,688 9.93%
Div Payout % 48.74% - - 46.14% 0.00% 50.84% 32.05% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 214,754 209,780 133,568 126,743 104,335 120,343 92,565 15.04%
NOSH 275,820 276,136 66,784 66,703 66,684 66,400 46,282 34.61%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 2.85% 4.28% 5.28% 7.08% -4.70% 3.97% 3.26% -
ROE 7.91% 11.08% 18.14% 17.10% -10.82% 9.17% 15.80% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 222.21 203.55 698.24 463.01 360.20 419.23 971.06 -21.77%
EPS 6.16 8.42 36.29 32.50 -16.92 16.63 31.61 -23.83%
DPS 3.00 0.00 0.00 15.00 5.04 8.45 10.13 -18.34%
NAPS 0.7786 0.7597 2.00 1.9001 1.5646 1.8124 2.00 -14.53%
Adjusted Per Share Value based on latest NOSH - 66,703
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 93.18 85.45 70.90 46.96 36.52 42.32 68.33 5.30%
EPS 2.58 3.53 3.68 3.30 -1.72 1.68 2.22 2.53%
DPS 1.26 0.00 0.00 1.52 0.51 0.85 0.71 10.02%
NAPS 0.3265 0.3189 0.2031 0.1927 0.1586 0.183 0.1407 15.04%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.53 1.11 1.27 0.93 0.59 1.44 1.45 -
P/RPS 0.24 0.55 0.18 0.20 0.16 0.34 0.15 8.14%
P/EPS 8.60 13.19 3.50 2.86 -3.49 8.66 4.59 11.02%
EY 11.62 7.58 28.57 34.95 -28.69 11.55 21.80 -9.94%
DY 5.66 0.00 0.00 16.13 8.54 5.87 6.99 -3.45%
P/NAPS 0.68 1.46 0.64 0.49 0.38 0.79 0.73 -1.17%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 30/05/08 25/05/07 25/05/06 24/05/05 19/05/04 29/05/03 -
Price 0.80 0.87 1.44 1.03 0.57 1.15 1.55 -
P/RPS 0.36 0.43 0.21 0.22 0.16 0.27 0.16 14.45%
P/EPS 12.98 10.34 3.97 3.17 -3.37 6.92 4.90 17.61%
EY 7.70 9.67 25.20 31.55 -29.69 14.46 20.39 -14.96%
DY 3.75 0.00 0.00 14.56 8.84 7.35 6.54 -8.84%
P/NAPS 1.03 1.15 0.72 0.54 0.36 0.63 0.78 4.73%

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