[AZRB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 14.36%
YoY- 120.17%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 442,600 430,397 407,546 399,404 249,125 213,518 173,026 86.71%
PBT 36,367 36,314 36,708 42,356 28,118 26,358 18,946 54.26%
Tax -11,976 -14,938 -15,238 -19,908 -9,249 -9,266 -5,380 70.23%
NP 24,391 21,376 21,470 22,448 18,869 17,092 13,566 47.70%
-
NP to SH 24,154 21,138 21,100 21,612 18,899 17,125 13,566 46.74%
-
Tax Rate 32.93% 41.14% 41.51% 47.00% 32.89% 35.15% 28.40% -
Total Cost 418,209 409,021 386,076 376,956 230,256 196,426 159,460 89.84%
-
Net Worth 68,214 66,701 66,729 126,743 120,957 111,379 105,159 -25.00%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 5,003 - - - 10,006 - - -
Div Payout % 20.72% - - - 52.95% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 68,214 66,701 66,729 126,743 120,957 111,379 105,159 -25.00%
NOSH 66,713 66,701 66,729 66,703 66,709 66,722 66,696 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.51% 4.97% 5.27% 5.62% 7.57% 8.00% 7.84% -
ROE 35.41% 31.69% 31.62% 17.05% 15.62% 15.38% 12.90% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 663.43 645.26 610.74 598.77 373.45 320.01 259.42 86.68%
EPS 18.10 31.69 31.62 32.40 28.33 25.67 20.34 -7.46%
DPS 7.50 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 1.0225 1.00 1.00 1.9001 1.8132 1.6693 1.5767 -25.01%
Adjusted Per Share Value based on latest NOSH - 66,703
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 67.29 65.44 61.96 60.72 37.88 32.46 26.31 86.69%
EPS 3.67 3.21 3.21 3.29 2.87 2.60 2.06 46.80%
DPS 0.76 0.00 0.00 0.00 1.52 0.00 0.00 -
NAPS 0.1037 0.1014 0.1015 0.1927 0.1839 0.1693 0.1599 -25.01%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.11 1.05 1.09 0.93 0.58 0.56 0.63 -
P/RPS 0.17 0.16 0.18 0.16 0.16 0.17 0.24 -20.48%
P/EPS 3.07 3.31 3.45 2.87 2.05 2.18 3.10 -0.64%
EY 32.62 30.18 29.01 34.84 48.85 45.83 32.29 0.67%
DY 6.76 0.00 0.00 0.00 25.86 0.00 0.00 -
P/NAPS 1.09 1.05 1.09 0.49 0.32 0.34 0.40 94.73%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 27/11/06 28/08/06 25/05/06 24/02/06 28/11/05 26/08/05 -
Price 1.29 1.15 1.04 1.03 0.74 0.51 0.55 -
P/RPS 0.19 0.18 0.17 0.17 0.20 0.16 0.21 -6.43%
P/EPS 3.56 3.63 3.29 3.18 2.61 1.99 2.70 20.18%
EY 28.07 27.56 30.40 31.46 38.28 50.33 36.98 -16.74%
DY 5.81 0.00 0.00 0.00 20.27 0.00 0.00 -
P/NAPS 1.26 1.15 1.04 0.54 0.41 0.31 0.35 134.34%

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