[AZRB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -76.5%
YoY- 52.1%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 458,138 353,842 192,019 110,104 662,677 508,445 342,802 21.26%
PBT 32,919 24,448 15,766 6,672 29,043 23,037 14,042 76.19%
Tax -11,554 -8,520 -5,493 -2,907 -12,597 -9,878 -6,439 47.50%
NP 21,365 15,928 10,273 3,765 16,446 13,159 7,603 98.75%
-
NP to SH 20,704 15,630 10,055 3,696 15,728 12,523 7,151 102.74%
-
Tax Rate 35.10% 34.85% 34.84% 43.57% 43.37% 42.88% 45.86% -
Total Cost 436,773 337,914 181,746 106,339 646,231 495,286 335,199 19.24%
-
Net Worth 227,412 222,305 216,016 214,754 211,190 209,794 204,562 7.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,674 - - - 8,290 - - -
Div Payout % 46.73% - - - 52.71% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 227,412 222,305 216,016 214,754 211,190 209,794 204,562 7.29%
NOSH 276,421 276,637 276,236 275,820 276,354 276,445 276,100 0.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.66% 4.50% 5.35% 3.42% 2.48% 2.59% 2.22% -
ROE 9.10% 7.03% 4.65% 1.72% 7.45% 5.97% 3.50% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 165.74 127.91 69.51 39.92 239.79 183.92 124.16 21.17%
EPS 7.49 5.65 3.64 1.34 5.69 4.53 2.59 102.58%
DPS 3.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.8227 0.8036 0.782 0.7786 0.7642 0.7589 0.7409 7.21%
Adjusted Per Share Value based on latest NOSH - 275,820
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.65 53.80 29.19 16.74 100.75 77.30 52.12 21.25%
EPS 3.15 2.38 1.53 0.56 2.39 1.90 1.09 102.49%
DPS 1.47 0.00 0.00 0.00 1.26 0.00 0.00 -
NAPS 0.3457 0.338 0.3284 0.3265 0.3211 0.319 0.311 7.28%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.89 0.93 0.75 0.53 0.46 0.62 0.75 -
P/RPS 0.54 0.73 1.08 1.33 0.19 0.34 0.60 -6.76%
P/EPS 11.88 16.46 20.60 39.55 8.08 13.69 28.96 -44.70%
EY 8.42 6.08 4.85 2.53 12.37 7.31 3.45 80.97%
DY 3.93 0.00 0.00 0.00 6.52 0.00 0.00 -
P/NAPS 1.08 1.16 0.96 0.68 0.60 0.82 1.01 4.55%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 26/08/09 28/05/09 27/02/09 25/11/08 29/08/08 -
Price 0.87 0.93 0.90 0.80 0.56 0.48 0.72 -
P/RPS 0.52 0.73 1.29 2.00 0.23 0.26 0.58 -7.00%
P/EPS 11.62 16.46 24.73 59.70 9.84 10.60 27.80 -44.00%
EY 8.61 6.08 4.04 1.68 10.16 9.44 3.60 78.55%
DY 4.02 0.00 0.00 0.00 5.36 0.00 0.00 -
P/NAPS 1.06 1.16 1.15 1.03 0.73 0.63 0.97 6.07%

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