[AZRB] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -11.23%
YoY- -21.9%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 612,914 662,678 644,286 629,379 562,070 525,770 509,732 13.06%
PBT 30,840 29,042 29,949 35,788 37,795 42,129 44,346 -21.48%
Tax -13,382 -12,596 -12,378 -14,378 -13,755 -14,991 -13,262 0.60%
NP 17,458 16,446 17,571 21,410 24,040 27,138 31,084 -31.90%
-
NP to SH 16,994 15,728 16,957 20,632 23,242 26,295 30,161 -31.75%
-
Tax Rate 43.39% 43.37% 41.33% 40.18% 36.39% 35.58% 29.91% -
Total Cost 595,456 646,232 626,715 607,969 538,030 498,632 478,648 15.65%
-
Net Worth 214,754 210,971 210,144 204,549 209,780 134,890 134,413 36.62%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 8,282 8,282 - - - - - -
Div Payout % 48.74% 52.66% - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 214,754 210,971 210,144 204,549 209,780 134,890 134,413 36.62%
NOSH 275,820 276,068 276,907 276,081 276,136 134,890 67,938 154.27%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.85% 2.48% 2.73% 3.40% 4.28% 5.16% 6.10% -
ROE 7.91% 7.46% 8.07% 10.09% 11.08% 19.49% 22.44% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 222.21 240.04 232.67 227.97 203.55 389.77 758.46 -55.85%
EPS 6.16 5.70 6.12 7.47 8.42 19.49 44.88 -73.35%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7786 0.7642 0.7589 0.7409 0.7597 1.00 2.00 -46.65%
Adjusted Per Share Value based on latest NOSH - 276,081
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 93.18 100.75 97.95 95.69 85.45 79.94 77.50 13.05%
EPS 2.58 2.39 2.58 3.14 3.53 4.00 4.59 -31.86%
DPS 1.26 1.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3265 0.3208 0.3195 0.311 0.3189 0.2051 0.2044 36.60%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.53 0.46 0.62 0.75 1.11 3.24 2.24 -
P/RPS 0.24 0.19 0.27 0.33 0.55 0.83 0.30 -13.81%
P/EPS 8.60 8.07 10.12 10.04 13.19 16.62 4.99 43.69%
EY 11.62 12.39 9.88 9.96 7.58 6.02 20.03 -30.41%
DY 5.66 6.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.60 0.82 1.01 1.46 3.24 1.12 -28.27%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 25/11/08 29/08/08 30/05/08 28/02/08 28/11/07 -
Price 0.80 0.56 0.48 0.72 0.87 1.24 2.78 -
P/RPS 0.36 0.23 0.21 0.32 0.43 0.32 0.37 -1.80%
P/EPS 12.98 9.83 7.84 9.63 10.34 6.36 6.19 63.75%
EY 7.70 10.17 12.76 10.38 9.67 15.72 16.14 -38.91%
DY 3.75 5.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.73 0.63 0.97 1.15 1.24 1.39 -18.09%

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