[AZRB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 19.5%
YoY- 46.02%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 668,934 556,169 447,407 457,262 612,914 562,070 466,316 6.19%
PBT 33,816 24,264 -52,113 37,271 30,840 37,795 34,985 -0.56%
Tax -18,438 -11,560 -11,960 -11,540 -13,382 -13,755 -10,356 10.08%
NP 15,378 12,704 -64,073 25,731 17,458 24,040 24,629 -7.54%
-
NP to SH 15,682 12,152 -64,215 24,815 16,994 23,242 24,234 -6.99%
-
Tax Rate 54.52% 47.64% - 30.96% 43.39% 36.39% 29.60% -
Total Cost 653,556 543,465 511,480 431,531 595,456 538,030 441,687 6.74%
-
Net Worth 210,694 194,398 187,183 227,898 214,754 209,780 133,568 7.88%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 8,282 - - -
Div Payout % - - - - 48.74% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 210,694 194,398 187,183 227,898 214,754 209,780 133,568 7.88%
NOSH 276,067 276,802 277,473 276,642 275,820 276,136 66,784 26.65%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.30% 2.28% -14.32% 5.63% 2.85% 4.28% 5.28% -
ROE 7.44% 6.25% -34.31% 10.89% 7.91% 11.08% 18.14% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 242.31 200.93 161.24 165.29 222.21 203.55 698.24 -16.15%
EPS 5.68 4.39 -23.14 8.97 6.16 8.42 36.29 -26.56%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.7632 0.7023 0.6746 0.8238 0.7786 0.7597 2.00 -14.82%
Adjusted Per Share Value based on latest NOSH - 276,642
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 101.70 84.56 68.02 69.52 93.18 85.45 70.90 6.19%
EPS 2.38 1.85 -9.76 3.77 2.58 3.53 3.68 -6.99%
DPS 0.00 0.00 0.00 0.00 1.26 0.00 0.00 -
NAPS 0.3203 0.2956 0.2846 0.3465 0.3265 0.3189 0.2031 7.88%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.745 0.83 0.94 0.90 0.53 1.11 1.27 -
P/RPS 0.31 0.41 0.58 0.54 0.24 0.55 0.18 9.47%
P/EPS 13.12 18.91 -4.06 10.03 8.60 13.19 3.50 24.61%
EY 7.62 5.29 -24.62 9.97 11.62 7.58 28.57 -19.75%
DY 0.00 0.00 0.00 0.00 5.66 0.00 0.00 -
P/NAPS 0.98 1.18 1.39 1.09 0.68 1.46 0.64 7.35%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 31/05/12 31/05/11 26/05/10 28/05/09 30/05/08 25/05/07 -
Price 0.89 0.71 0.81 0.75 0.80 0.87 1.44 -
P/RPS 0.37 0.35 0.50 0.45 0.36 0.43 0.21 9.89%
P/EPS 15.67 16.17 -3.50 8.36 12.98 10.34 3.97 25.68%
EY 6.38 6.18 -28.57 11.96 7.70 9.67 25.20 -20.44%
DY 0.00 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 1.17 1.01 1.20 0.91 1.03 1.15 0.72 8.42%

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