[AZRB] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 14.26%
YoY- 27.81%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 519,908 478,386 494,272 442,600 430,397 407,546 399,404 19.19%
PBT 46,954 40,766 36,832 36,367 36,314 36,708 42,356 7.10%
Tax -16,653 -14,104 -13,428 -11,976 -14,938 -15,238 -19,908 -11.21%
NP 30,301 26,662 23,404 24,391 21,376 21,470 22,448 22.11%
-
NP to SH 29,148 25,628 21,932 24,154 21,138 21,100 21,612 22.04%
-
Tax Rate 35.47% 34.60% 36.46% 32.93% 41.14% 41.51% 47.00% -
Total Cost 489,606 451,724 470,868 418,209 409,021 386,076 376,956 19.02%
-
Net Worth 134,413 141,749 141,582 68,214 66,701 66,729 126,743 3.99%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 5,003 - - - -
Div Payout % - - - 20.72% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 134,413 141,749 141,582 68,214 66,701 66,729 126,743 3.99%
NOSH 67,938 66,844 66,784 66,713 66,701 66,729 66,703 1.22%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.83% 5.57% 4.74% 5.51% 4.97% 5.27% 5.62% -
ROE 21.69% 18.08% 15.49% 35.41% 31.69% 31.62% 17.05% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 773.60 715.68 740.10 663.43 645.26 610.74 598.77 18.60%
EPS 12.01 38.34 32.84 18.10 31.69 31.62 32.40 -48.36%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 2.00 2.1206 2.12 1.0225 1.00 1.00 1.9001 3.47%
Adjusted Per Share Value based on latest NOSH - 66,680
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 79.04 72.73 75.15 67.29 65.44 61.96 60.72 19.19%
EPS 4.43 3.90 3.33 3.67 3.21 3.21 3.29 21.91%
DPS 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
NAPS 0.2044 0.2155 0.2153 0.1037 0.1014 0.1015 0.1927 4.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.24 1.66 1.27 1.11 1.05 1.09 0.93 -
P/RPS 0.29 0.23 0.17 0.17 0.16 0.18 0.16 48.60%
P/EPS 5.16 4.33 3.87 3.07 3.31 3.45 2.87 47.80%
EY 19.36 23.10 25.86 32.62 30.18 29.01 34.84 -32.38%
DY 0.00 0.00 0.00 6.76 0.00 0.00 0.00 -
P/NAPS 1.12 0.78 0.60 1.09 1.05 1.09 0.49 73.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 25/05/07 27/02/07 27/11/06 28/08/06 25/05/06 -
Price 2.78 2.01 1.44 1.29 1.15 1.04 1.03 -
P/RPS 0.36 0.28 0.19 0.19 0.18 0.17 0.17 64.83%
P/EPS 6.41 5.24 4.38 3.56 3.63 3.29 3.18 59.50%
EY 15.60 19.07 22.81 28.07 27.56 30.40 31.46 -37.32%
DY 0.00 0.00 0.00 5.81 0.00 0.00 0.00 -
P/NAPS 1.39 0.95 0.68 1.26 1.15 1.04 0.54 87.71%

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