[AZRB] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.07%
YoY- 95.78%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 537,740 560,980 674,650 685,349 679,996 583,840 534,868 0.35%
PBT 20,480 20,768 37,775 41,118 38,586 36,600 24,429 -11.09%
Tax -12,830 -11,716 -19,188 -17,210 -15,824 -14,708 -11,821 5.61%
NP 7,650 9,052 18,587 23,908 22,762 21,892 12,608 -28.35%
-
NP to SH 8,024 9,828 18,679 23,798 22,436 21,812 11,860 -22.95%
-
Tax Rate 62.65% 56.41% 50.80% 41.86% 41.01% 40.19% 48.39% -
Total Cost 530,090 551,928 656,063 661,441 657,234 561,948 522,260 0.99%
-
Net Worth 209,647 210,694 207,692 206,716 202,422 194,398 191,288 6.30%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 11,067 - - - - - - -
Div Payout % 137.93% - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 209,647 210,694 207,692 206,716 202,422 194,398 191,288 6.30%
NOSH 276,689 276,067 276,923 276,728 276,987 276,802 276,628 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.42% 1.61% 2.76% 3.49% 3.35% 3.75% 2.36% -
ROE 3.83% 4.66% 8.99% 11.51% 11.08% 11.22% 6.20% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 194.35 203.20 243.62 247.66 245.50 210.92 193.35 0.34%
EPS 2.90 3.56 6.75 8.60 8.10 7.88 4.28 -22.87%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7577 0.7632 0.75 0.747 0.7308 0.7023 0.6915 6.29%
Adjusted Per Share Value based on latest NOSH - 277,447
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 81.76 85.29 102.57 104.20 103.38 88.76 81.32 0.36%
EPS 1.22 1.49 2.84 3.62 3.41 3.32 1.80 -22.85%
DPS 1.68 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3187 0.3203 0.3158 0.3143 0.3078 0.2956 0.2908 6.30%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.83 0.745 0.68 0.68 0.73 0.83 0.67 -
P/RPS 0.43 0.37 0.28 0.27 0.30 0.39 0.35 14.72%
P/EPS 28.62 20.93 10.08 7.91 9.01 10.53 15.63 49.72%
EY 3.49 4.78 9.92 12.65 11.10 9.49 6.40 -33.27%
DY 4.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.98 0.91 0.91 1.00 1.18 0.97 8.75%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 27/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.89 0.89 0.72 0.67 0.71 0.71 1.00 -
P/RPS 0.46 0.44 0.30 0.27 0.29 0.34 0.52 -7.85%
P/EPS 30.69 25.00 10.67 7.79 8.77 9.01 23.32 20.11%
EY 3.26 4.00 9.37 12.84 11.41 11.10 4.29 -16.74%
DY 4.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.17 0.96 0.90 0.97 1.01 1.45 -13.33%

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