[AZRB] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 14.92%
YoY- 44.84%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 306,014 331,114 355,810 341,956 439,030 449,233 402,090 -16.60%
PBT 18,975 20,480 18,588 22,096 19,630 18,501 20,126 -3.83%
Tax -6,068 -6,356 -5,786 -6,656 -6,194 -5,866 -6,338 -2.85%
NP 12,907 14,124 12,802 15,440 13,436 12,634 13,788 -4.29%
-
NP to SH 12,907 14,124 12,802 15,440 13,436 12,634 13,788 -4.29%
-
Tax Rate 31.98% 31.04% 31.13% 30.12% 31.55% 31.71% 31.49% -
Total Cost 293,107 316,990 343,008 326,516 425,594 436,598 388,302 -17.05%
-
Net Worth 116,309 113,282 92,633 114,485 79,037 91,506 84,234 23.92%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 5,646 - - - 4,688 - - -
Div Payout % 43.75% - - - 34.89% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 116,309 113,282 92,633 114,485 79,037 91,506 84,234 23.92%
NOSH 65,349 65,067 46,316 46,282 43,410 42,474 30,000 67.80%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.22% 4.27% 3.60% 4.52% 3.06% 2.81% 3.43% -
ROE 11.10% 12.47% 13.82% 13.49% 17.00% 13.81% 16.37% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 468.27 508.88 768.21 738.84 1,011.35 1,057.66 1,340.30 -50.29%
EPS 19.75 21.71 19.74 33.36 22.14 29.75 45.96 -42.96%
DPS 8.64 0.00 0.00 0.00 10.80 0.00 0.00 -
NAPS 1.7798 1.741 2.00 2.4736 1.8207 2.1544 2.8078 -26.14%
Adjusted Per Share Value based on latest NOSH - 46,282
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 46.52 50.34 54.10 51.99 66.75 68.30 61.13 -16.60%
EPS 1.96 2.15 1.95 2.35 2.04 1.92 2.10 -4.48%
DPS 0.86 0.00 0.00 0.00 0.71 0.00 0.00 -
NAPS 0.1768 0.1722 0.1408 0.1741 0.1202 0.1391 0.1281 23.88%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.39 1.48 1.76 1.45 1.55 1.50 2.30 -
P/RPS 0.30 0.29 0.23 0.20 0.15 0.14 0.17 45.88%
P/EPS 7.04 6.82 6.37 4.35 5.01 5.04 5.00 25.54%
EY 14.21 14.67 15.70 23.01 19.97 19.83 19.98 -20.27%
DY 6.22 0.00 0.00 0.00 6.97 0.00 0.00 -
P/NAPS 0.78 0.85 0.88 0.59 0.85 0.70 0.82 -3.27%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 28/08/03 29/05/03 24/02/03 27/11/02 23/08/02 -
Price 1.49 1.41 1.46 1.55 1.48 1.54 1.71 -
P/RPS 0.32 0.28 0.19 0.21 0.15 0.15 0.13 82.00%
P/EPS 7.54 6.50 5.28 4.65 4.78 5.18 3.72 59.95%
EY 13.26 15.39 18.93 21.52 20.91 19.32 26.88 -37.48%
DY 5.80 0.00 0.00 0.00 7.30 0.00 0.00 -
P/NAPS 0.84 0.81 0.73 0.63 0.81 0.71 0.61 23.70%

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