[AZRB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 30.09%
YoY- 119.24%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 514,012 339,998 145,960 534,868 392,610 260,419 124,659 156.47%
PBT 30,839 19,293 9,150 24,429 18,529 16,380 9,315 121.64%
Tax -12,908 -7,912 -3,677 -11,821 -9,114 -7,348 -3,939 120.14%
NP 17,931 11,381 5,473 12,608 9,415 9,032 5,376 122.74%
-
NP to SH 17,849 11,218 5,453 11,860 9,117 8,739 5,161 128.17%
-
Tax Rate 41.86% 41.01% 40.19% 48.39% 49.19% 44.86% 42.29% -
Total Cost 496,081 328,617 140,487 522,260 383,195 251,387 119,283 157.94%
-
Net Worth 206,716 202,422 194,398 191,288 189,156 185,344 187,183 6.82%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - 6,927 6,913 - -
Div Payout % - - - - 75.99% 79.11% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 206,716 202,422 194,398 191,288 189,156 185,344 187,183 6.82%
NOSH 276,728 276,987 276,802 276,628 277,112 276,550 277,473 -0.17%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.49% 3.35% 3.75% 2.36% 2.40% 3.47% 4.31% -
ROE 8.63% 5.54% 2.81% 6.20% 4.82% 4.72% 2.76% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 185.75 122.75 52.73 193.35 141.68 94.17 44.93 156.92%
EPS 6.45 4.05 1.97 4.28 3.29 3.16 1.86 128.58%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 0.747 0.7308 0.7023 0.6915 0.6826 0.6702 0.6746 7.01%
Adjusted Per Share Value based on latest NOSH - 277,735
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 78.15 51.69 22.19 81.32 59.69 39.59 18.95 156.50%
EPS 2.71 1.71 0.83 1.80 1.39 1.33 0.78 128.87%
DPS 0.00 0.00 0.00 0.00 1.05 1.05 0.00 -
NAPS 0.3143 0.3078 0.2956 0.2908 0.2876 0.2818 0.2846 6.82%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.68 0.73 0.83 0.67 0.61 0.81 0.94 -
P/RPS 0.37 0.59 1.57 0.35 0.43 0.86 2.09 -68.37%
P/EPS 10.54 18.02 42.13 15.63 18.54 25.63 50.54 -64.73%
EY 9.49 5.55 2.37 6.40 5.39 3.90 1.98 183.46%
DY 0.00 0.00 0.00 0.00 4.10 3.09 0.00 -
P/NAPS 0.91 1.00 1.18 0.97 0.89 1.21 1.39 -24.54%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 30/08/12 31/05/12 29/02/12 30/11/11 24/08/11 31/05/11 -
Price 0.67 0.71 0.71 1.00 0.67 0.72 0.81 -
P/RPS 0.36 0.58 1.35 0.52 0.47 0.76 1.80 -65.70%
P/EPS 10.39 17.53 36.04 23.32 20.36 22.78 43.55 -61.43%
EY 9.63 5.70 2.77 4.29 4.91 4.39 2.30 159.09%
DY 0.00 0.00 0.00 0.00 3.73 3.47 0.00 -
P/NAPS 0.90 0.97 1.01 1.45 0.98 1.07 1.20 -17.40%

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