[AZRB] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -30.45%
YoY- -58.13%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 679,996 583,840 534,868 523,480 520,838 498,636 430,713 35.62%
PBT 38,586 36,600 24,429 24,705 32,760 37,260 -49,914 -
Tax -15,824 -14,708 -11,821 -12,152 -14,696 -15,756 -11,451 24.08%
NP 22,762 21,892 12,608 12,553 18,064 21,504 -61,365 -
-
NP to SH 22,436 21,812 11,860 12,156 17,478 20,644 -61,630 -
-
Tax Rate 41.01% 40.19% 48.39% 49.19% 44.86% 42.29% - -
Total Cost 657,234 561,948 522,260 510,926 502,774 477,132 492,078 21.30%
-
Net Worth 202,422 194,398 191,288 189,156 185,344 187,183 181,438 7.57%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 9,237 13,827 - - -
Div Payout % - - - 75.99% 79.11% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 202,422 194,398 191,288 189,156 185,344 187,183 181,438 7.57%
NOSH 276,987 276,802 276,628 277,112 276,550 277,473 276,668 0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.35% 3.75% 2.36% 2.40% 3.47% 4.31% -14.25% -
ROE 11.08% 11.22% 6.20% 6.43% 9.43% 11.03% -33.97% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 245.50 210.92 193.35 188.91 188.33 179.71 155.68 35.51%
EPS 8.10 7.88 4.28 4.39 6.32 7.44 -22.27 -
DPS 0.00 0.00 0.00 3.33 5.00 0.00 0.00 -
NAPS 0.7308 0.7023 0.6915 0.6826 0.6702 0.6746 0.6558 7.49%
Adjusted Per Share Value based on latest NOSH - 269,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 105.50 90.58 82.98 81.22 80.81 77.36 66.82 35.62%
EPS 3.48 3.38 1.84 1.89 2.71 3.20 -9.56 -
DPS 0.00 0.00 0.00 1.43 2.15 0.00 0.00 -
NAPS 0.3141 0.3016 0.2968 0.2935 0.2876 0.2904 0.2815 7.58%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.73 0.83 0.67 0.61 0.81 0.94 1.10 -
P/RPS 0.30 0.39 0.35 0.32 0.43 0.52 0.71 -43.72%
P/EPS 9.01 10.53 15.63 13.91 12.82 12.63 -4.94 -
EY 11.10 9.49 6.40 7.19 7.80 7.91 -20.25 -
DY 0.00 0.00 0.00 5.46 6.17 0.00 0.00 -
P/NAPS 1.00 1.18 0.97 0.89 1.21 1.39 1.68 -29.26%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 24/08/11 31/05/11 25/02/11 -
Price 0.71 0.71 1.00 0.67 0.72 0.81 1.01 -
P/RPS 0.29 0.34 0.52 0.35 0.38 0.45 0.65 -41.64%
P/EPS 8.77 9.01 23.32 15.27 11.39 10.89 -4.53 -
EY 11.41 11.10 4.29 6.55 8.78 9.19 -22.06 -
DY 0.00 0.00 0.00 4.98 6.94 0.00 0.00 -
P/NAPS 0.97 1.01 1.45 0.98 1.07 1.20 1.54 -26.54%

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