[AZRB] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 2.46%
YoY- 118.92%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 661,618 607,782 668,934 556,169 447,407 457,262 612,914 1.28%
PBT 22,429 28,149 33,816 24,264 -52,113 37,271 30,840 -5.16%
Tax -11,234 -20,532 -18,438 -11,560 -11,960 -11,540 -13,382 -2.87%
NP 11,195 7,617 15,378 12,704 -64,073 25,731 17,458 -7.13%
-
NP to SH 12,405 7,549 15,682 12,152 -64,215 24,815 16,994 -5.10%
-
Tax Rate 50.09% 72.94% 54.52% 47.64% - 30.96% 43.39% -
Total Cost 650,423 600,165 653,556 543,465 511,480 431,531 595,456 1.48%
-
Net Worth 332,921 217,694 210,694 194,398 187,183 227,898 214,754 7.57%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - 8,282 -
Div Payout % - - - - - - 48.74% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 332,921 217,694 210,694 194,398 187,183 227,898 214,754 7.57%
NOSH 482,285 276,543 276,067 276,802 277,473 276,642 275,820 9.75%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.69% 1.25% 2.30% 2.28% -14.32% 5.63% 2.85% -
ROE 3.73% 3.47% 7.44% 6.25% -34.31% 10.89% 7.91% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 137.18 219.78 242.31 200.93 161.24 165.29 222.21 -7.72%
EPS 2.57 2.73 5.68 4.39 -23.14 8.97 6.16 -13.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.6903 0.7872 0.7632 0.7023 0.6746 0.8238 0.7786 -1.98%
Adjusted Per Share Value based on latest NOSH - 276,802
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 100.59 92.40 101.70 84.56 68.02 69.52 93.18 1.28%
EPS 1.89 1.15 2.38 1.85 -9.76 3.77 2.58 -5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.26 -
NAPS 0.5062 0.331 0.3203 0.2956 0.2846 0.3465 0.3265 7.57%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.70 0.655 0.745 0.83 0.94 0.90 0.53 -
P/RPS 0.51 0.30 0.31 0.41 0.58 0.54 0.24 13.37%
P/EPS 27.21 23.99 13.12 18.91 -4.06 10.03 8.60 21.15%
EY 3.67 4.17 7.62 5.29 -24.62 9.97 11.62 -17.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.66 -
P/NAPS 1.01 0.83 0.98 1.18 1.39 1.09 0.68 6.81%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 27/05/14 30/05/13 31/05/12 31/05/11 26/05/10 28/05/09 -
Price 0.70 0.695 0.89 0.71 0.81 0.75 0.80 -
P/RPS 0.51 0.32 0.37 0.35 0.50 0.45 0.36 5.97%
P/EPS 27.21 25.46 15.67 16.17 -3.50 8.36 12.98 13.12%
EY 3.67 3.93 6.38 6.18 -28.57 11.96 7.70 -11.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.75 -
P/NAPS 1.01 0.88 1.17 1.01 1.20 0.91 1.03 -0.32%

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