[AZRB] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 8.05%
YoY- -26.88%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 556,169 447,407 457,262 612,914 562,070 466,316 308,847 10.29%
PBT 24,264 -52,113 37,271 30,840 37,795 34,985 35,045 -5.93%
Tax -11,560 -11,960 -11,540 -13,382 -13,755 -10,356 -13,178 -2.15%
NP 12,704 -64,073 25,731 17,458 24,040 24,629 21,867 -8.64%
-
NP to SH 12,152 -64,215 24,815 16,994 23,242 24,234 21,678 -9.18%
-
Tax Rate 47.64% - 30.96% 43.39% 36.39% 29.60% 37.60% -
Total Cost 543,465 511,480 431,531 595,456 538,030 441,687 286,980 11.21%
-
Net Worth 194,398 187,183 227,898 214,754 209,780 133,568 126,743 7.38%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 8,282 - - 10,001 -
Div Payout % - - - 48.74% - - 46.14% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 194,398 187,183 227,898 214,754 209,780 133,568 126,743 7.38%
NOSH 276,802 277,473 276,642 275,820 276,136 66,784 66,703 26.73%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.28% -14.32% 5.63% 2.85% 4.28% 5.28% 7.08% -
ROE 6.25% -34.31% 10.89% 7.91% 11.08% 18.14% 17.10% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 200.93 161.24 165.29 222.21 203.55 698.24 463.01 -12.97%
EPS 4.39 -23.14 8.97 6.16 8.42 36.29 32.50 -28.34%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 15.00 -
NAPS 0.7023 0.6746 0.8238 0.7786 0.7597 2.00 1.9001 -15.27%
Adjusted Per Share Value based on latest NOSH - 275,820
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 84.56 68.02 69.52 93.18 85.45 70.90 46.96 10.28%
EPS 1.85 -9.76 3.77 2.58 3.53 3.68 3.30 -9.18%
DPS 0.00 0.00 0.00 1.26 0.00 0.00 1.52 -
NAPS 0.2956 0.2846 0.3465 0.3265 0.3189 0.2031 0.1927 7.38%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.83 0.94 0.90 0.53 1.11 1.27 0.93 -
P/RPS 0.41 0.58 0.54 0.24 0.55 0.18 0.20 12.69%
P/EPS 18.91 -4.06 10.03 8.60 13.19 3.50 2.86 36.96%
EY 5.29 -24.62 9.97 11.62 7.58 28.57 34.95 -26.97%
DY 0.00 0.00 0.00 5.66 0.00 0.00 16.13 -
P/NAPS 1.18 1.39 1.09 0.68 1.46 0.64 0.49 15.75%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 31/05/11 26/05/10 28/05/09 30/05/08 25/05/07 25/05/06 -
Price 0.71 0.81 0.75 0.80 0.87 1.44 1.03 -
P/RPS 0.35 0.50 0.45 0.36 0.43 0.21 0.22 8.03%
P/EPS 16.17 -3.50 8.36 12.98 10.34 3.97 3.17 31.16%
EY 6.18 -28.57 11.96 7.70 9.67 25.20 31.55 -23.77%
DY 0.00 0.00 0.00 3.75 0.00 0.00 14.56 -
P/NAPS 1.01 1.20 0.91 1.03 1.15 0.72 0.54 10.98%

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