[AZRB] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -10.77%
YoY- 9.09%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 439,030 449,233 402,090 300,332 238,857 220,409 196,224 70.81%
PBT 19,630 18,501 20,126 15,544 17,738 14,612 12,802 32.86%
Tax -6,194 -5,866 -6,338 -4,884 -5,791 -4,210 -3,716 40.45%
NP 13,436 12,634 13,788 10,660 11,947 10,401 9,086 29.70%
-
NP to SH 13,436 12,634 13,788 10,660 11,947 10,401 9,086 29.70%
-
Tax Rate 31.55% 31.71% 31.49% 31.42% 32.65% 28.81% 29.03% -
Total Cost 425,594 436,598 388,302 289,672 226,910 210,008 187,138 72.67%
-
Net Worth 79,037 91,506 84,234 83,095 81,006 77,055 77,230 1.54%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,688 - - - 3,240 - - -
Div Payout % 34.89% - - - 27.12% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 79,037 91,506 84,234 83,095 81,006 77,055 77,230 1.54%
NOSH 43,410 42,474 30,000 30,011 30,002 30,003 30,006 27.82%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.06% 2.81% 3.43% 3.55% 5.00% 4.72% 4.63% -
ROE 17.00% 13.81% 16.37% 12.83% 14.75% 13.50% 11.76% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,011.35 1,057.66 1,340.30 1,000.73 796.12 734.60 653.94 33.62%
EPS 22.14 29.75 45.96 35.52 39.82 34.67 30.28 -18.79%
DPS 10.80 0.00 0.00 0.00 10.80 0.00 0.00 -
NAPS 1.8207 2.1544 2.8078 2.7688 2.70 2.5682 2.5738 -20.55%
Adjusted Per Share Value based on latest NOSH - 30,011
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 66.75 68.30 61.13 45.66 36.31 33.51 29.83 70.82%
EPS 2.04 1.92 2.10 1.62 1.82 1.58 1.38 29.67%
DPS 0.71 0.00 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.1202 0.1391 0.1281 0.1263 0.1232 0.1172 0.1174 1.57%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.55 1.50 2.30 2.15 1.96 1.65 1.50 -
P/RPS 0.15 0.14 0.17 0.21 0.25 0.22 0.23 -24.73%
P/EPS 5.01 5.04 5.00 6.05 4.92 4.76 4.95 0.80%
EY 19.97 19.83 19.98 16.52 20.32 21.01 20.19 -0.72%
DY 6.97 0.00 0.00 0.00 5.51 0.00 0.00 -
P/NAPS 0.85 0.70 0.82 0.78 0.73 0.64 0.58 28.93%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 27/11/02 23/08/02 28/05/02 26/02/02 28/11/01 26/09/01 -
Price 1.48 1.54 1.71 2.30 2.11 1.92 1.60 -
P/RPS 0.15 0.15 0.13 0.23 0.27 0.26 0.24 -26.83%
P/EPS 4.78 5.18 3.72 6.48 5.30 5.54 5.28 -6.40%
EY 20.91 19.32 26.88 15.44 18.87 18.06 18.93 6.83%
DY 7.30 0.00 0.00 0.00 5.12 0.00 0.00 -
P/NAPS 0.81 0.71 0.61 0.83 0.78 0.75 0.62 19.44%

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