[AZRB] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -8.24%
YoY- -37.17%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 336,974 263,626 234,041 237,523 230,083 237,674 249,175 22.35%
PBT 20,815 17,599 17,153 17,998 19,971 22,466 23,757 -8.45%
Tax -6,985 -5,898 -5,674 -5,142 -5,960 -6,966 -7,143 -1.48%
NP 13,830 11,701 11,479 12,856 14,011 15,500 16,614 -11.53%
-
NP to SH 13,830 11,701 11,479 12,856 14,011 15,500 16,614 -11.53%
-
Tax Rate 33.56% 33.51% 33.08% 28.57% 29.84% 31.01% 30.07% -
Total Cost 323,144 251,925 222,562 224,667 216,072 222,174 232,561 24.59%
-
Net Worth 59,985 60,022 59,985 60,000 77,214 75,333 73,029 -12.32%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 3,239 3,239 3,239 3,239 3,239 3,239 3,239 0.00%
Div Payout % 23.42% 27.68% 28.22% 25.20% 23.12% 20.90% 19.50% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 59,985 60,022 59,985 60,000 77,214 75,333 73,029 -12.32%
NOSH 29,992 30,011 29,992 30,000 29,999 30,012 29,992 0.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 4.10% 4.44% 4.90% 5.41% 6.09% 6.52% 6.67% -
ROE 23.06% 19.49% 19.14% 21.43% 18.15% 20.58% 22.75% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1,123.51 878.42 780.32 791.74 766.94 791.92 830.79 22.35%
EPS 46.11 38.99 38.27 42.85 46.70 51.65 55.39 -11.53%
DPS 10.80 10.80 10.80 10.80 10.80 10.80 10.80 0.00%
NAPS 2.00 2.00 2.00 2.00 2.5738 2.5101 2.4349 -12.32%
Adjusted Per Share Value based on latest NOSH - 30,000
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 51.23 40.08 35.58 36.11 34.98 36.13 37.88 22.36%
EPS 2.10 1.78 1.75 1.95 2.13 2.36 2.53 -11.70%
DPS 0.49 0.49 0.49 0.49 0.49 0.49 0.49 0.00%
NAPS 0.0912 0.0913 0.0912 0.0912 0.1174 0.1145 0.111 -12.30%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.30 2.15 1.96 1.65 1.50 1.40 1.50 -
P/RPS 0.20 0.24 0.25 0.21 0.20 0.18 0.18 7.29%
P/EPS 4.99 5.51 5.12 3.85 3.21 2.71 2.71 50.39%
EY 20.05 18.13 19.53 25.97 31.14 36.89 36.93 -33.52%
DY 4.70 5.02 5.51 6.55 7.20 7.71 7.20 -24.80%
P/NAPS 1.15 1.08 0.98 0.83 0.58 0.56 0.62 51.13%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 23/08/02 28/05/02 26/02/02 28/11/01 26/09/01 25/05/01 28/02/01 -
Price 1.71 2.30 2.11 1.92 1.60 1.43 1.51 -
P/RPS 0.15 0.26 0.27 0.24 0.21 0.18 0.18 -11.47%
P/EPS 3.71 5.90 5.51 4.48 3.43 2.77 2.73 22.75%
EY 26.97 16.95 18.14 22.32 29.19 36.12 36.68 -18.58%
DY 6.32 4.70 5.12 5.63 6.75 7.55 7.15 -7.91%
P/NAPS 0.86 1.15 1.06 0.96 0.62 0.57 0.62 24.45%

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