[AZRB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 0.18%
YoY- 23.44%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 478,386 494,272 442,600 430,397 407,546 399,404 249,125 54.67%
PBT 40,766 36,832 36,367 36,314 36,708 42,356 28,118 28.18%
Tax -14,104 -13,428 -11,976 -14,938 -15,238 -19,908 -9,249 32.58%
NP 26,662 23,404 24,391 21,376 21,470 22,448 18,869 26.00%
-
NP to SH 25,628 21,932 24,154 21,138 21,100 21,612 18,899 22.58%
-
Tax Rate 34.60% 36.46% 32.93% 41.14% 41.51% 47.00% 32.89% -
Total Cost 451,724 470,868 418,209 409,021 386,076 376,956 230,256 56.90%
-
Net Worth 141,749 141,582 68,214 66,701 66,729 126,743 120,957 11.18%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 5,003 - - - 10,006 -
Div Payout % - - 20.72% - - - 52.95% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 141,749 141,582 68,214 66,701 66,729 126,743 120,957 11.18%
NOSH 66,844 66,784 66,713 66,701 66,729 66,703 66,709 0.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.57% 4.74% 5.51% 4.97% 5.27% 5.62% 7.57% -
ROE 18.08% 15.49% 35.41% 31.69% 31.62% 17.05% 15.62% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 715.68 740.10 663.43 645.26 610.74 598.77 373.45 54.46%
EPS 38.34 32.84 18.10 31.69 31.62 32.40 28.33 22.41%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 15.00 -
NAPS 2.1206 2.12 1.0225 1.00 1.00 1.9001 1.8132 11.03%
Adjusted Per Share Value based on latest NOSH - 69,165
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 72.73 75.15 67.29 65.44 61.96 60.72 37.88 54.66%
EPS 3.90 3.33 3.67 3.21 3.21 3.29 2.87 22.75%
DPS 0.00 0.00 0.76 0.00 0.00 0.00 1.52 -
NAPS 0.2155 0.2153 0.1037 0.1014 0.1015 0.1927 0.1839 11.18%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.66 1.27 1.11 1.05 1.09 0.93 0.58 -
P/RPS 0.23 0.17 0.17 0.16 0.18 0.16 0.16 27.45%
P/EPS 4.33 3.87 3.07 3.31 3.45 2.87 2.05 64.84%
EY 23.10 25.86 32.62 30.18 29.01 34.84 48.85 -39.38%
DY 0.00 0.00 6.76 0.00 0.00 0.00 25.86 -
P/NAPS 0.78 0.60 1.09 1.05 1.09 0.49 0.32 81.41%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 27/02/07 27/11/06 28/08/06 25/05/06 24/02/06 -
Price 2.01 1.44 1.29 1.15 1.04 1.03 0.74 -
P/RPS 0.28 0.19 0.19 0.18 0.17 0.17 0.20 25.22%
P/EPS 5.24 4.38 3.56 3.63 3.29 3.18 2.61 59.34%
EY 19.07 22.81 28.07 27.56 30.40 31.46 38.28 -37.23%
DY 0.00 0.00 5.81 0.00 0.00 0.00 20.27 -
P/NAPS 0.95 0.68 1.26 1.15 1.04 0.54 0.41 75.37%

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