[AZRB] QoQ 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- 625.66%
YoY- 103.29%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 174,014 194,038 145,960 142,258 132,191 135,760 124,659 24.82%
PBT 11,546 10,142 9,150 5,900 2,149 7,065 9,315 15.34%
Tax -4,995 -4,234 -3,677 -2,707 -1,766 -3,410 -3,939 17.10%
NP 6,551 5,908 5,473 3,193 383 3,655 5,376 14.04%
-
NP to SH 6,631 5,765 5,453 2,743 378 3,578 5,161 18.13%
-
Tax Rate 43.26% 41.75% 40.19% 45.88% 82.18% 48.27% 42.29% -
Total Cost 167,463 188,130 140,487 139,065 131,808 132,105 119,283 25.30%
-
Net Worth 207,253 202,551 194,398 192,054 184,302 185,889 187,183 7.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - 6,749 6,934 - -
Div Payout % - - - - 1,785.71% 193.80% - -
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 207,253 202,551 194,398 192,054 184,302 185,889 187,183 7.00%
NOSH 277,447 277,163 276,802 277,735 269,999 277,364 277,473 -0.00%
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 3.76% 3.04% 3.75% 2.24% 0.29% 2.69% 4.31% -
ROE 3.20% 2.85% 2.81% 1.43% 0.21% 1.92% 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 62.72 70.01 52.73 51.22 48.96 48.95 44.93 24.82%
EPS 2.39 2.08 1.97 0.99 0.14 1.29 1.86 18.13%
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 27.00 30.10 22.65 22.07 20.51 21.06 19.34 24.83%
EPS 1.03 0.89 0.85 0.43 0.06 0.56 0.80 18.29%
DPS 0.00 0.00 0.00 0.00 1.05 1.08 0.00 -
NAPS 0.3215 0.3143 0.3016 0.298 0.2859 0.2884 0.2904 6.99%
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 1.08 1.04 1.57 1.31 1.25 1.65 2.09 -35.52%
P/EPS 28.45 35.10 42.13 67.84 435.71 62.79 50.54 -31.75%
EY 3.51 2.85 2.37 1.47 0.23 1.59 1.98 46.32%
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 1.07 1.01 1.35 1.95 1.37 1.47 1.80 -29.23%
P/EPS 28.03 34.13 36.04 101.25 478.57 55.81 43.55 -25.39%
EY 3.57 2.93 2.77 0.99 0.21 1.79 2.30 33.95%
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