[AZRB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3.37%
YoY- 284.76%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 478,020 466,316 442,599 411,783 366,383 308,847 249,125 54.59%
PBT 38,395 34,985 36,366 35,411 36,824 35,045 27,943 23.66%
Tax -11,409 -10,356 -11,976 -13,504 -14,163 -13,178 -9,234 15.18%
NP 26,986 24,629 24,390 21,907 22,661 21,867 18,709 27.74%
-
NP to SH 26,418 24,234 24,154 21,739 22,496 21,678 18,729 25.85%
-
Tax Rate 29.71% 29.60% 32.93% 38.14% 38.46% 37.60% 33.05% -
Total Cost 451,034 441,687 418,209 389,876 343,722 286,980 230,416 56.67%
-
Net Worth 133,655 133,568 133,361 69,165 69,554 126,743 66,679 59.17%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 10,001 10,001 10,001 10,001 -
Div Payout % - - - 46.01% 44.46% 46.14% 53.40% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 133,655 133,568 133,361 69,165 69,554 126,743 66,679 59.17%
NOSH 66,827 66,784 66,680 69,165 69,554 66,703 66,679 0.14%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.65% 5.28% 5.51% 5.32% 6.19% 7.08% 7.51% -
ROE 19.77% 18.14% 18.11% 31.43% 32.34% 17.10% 28.09% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 715.30 698.24 663.76 595.36 526.76 463.01 373.62 54.36%
EPS 39.53 36.29 36.22 31.43 32.34 32.50 28.09 25.65%
DPS 0.00 0.00 0.00 14.46 14.38 15.00 15.00 -
NAPS 2.00 2.00 2.00 1.00 1.00 1.9001 1.00 58.94%
Adjusted Per Share Value based on latest NOSH - 69,165
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 72.68 70.90 67.29 62.61 55.70 46.96 37.88 54.59%
EPS 4.02 3.68 3.67 3.31 3.42 3.30 2.85 25.85%
DPS 0.00 0.00 0.00 1.52 1.52 1.52 1.52 -
NAPS 0.2032 0.2031 0.2028 0.1052 0.1057 0.1927 0.1014 59.15%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.66 1.27 1.11 1.05 1.09 0.93 0.58 -
P/RPS 0.23 0.18 0.17 0.18 0.21 0.20 0.16 27.45%
P/EPS 4.20 3.50 3.06 3.34 3.37 2.86 2.06 60.99%
EY 23.81 28.57 32.63 29.93 29.67 34.95 48.43 -37.78%
DY 0.00 0.00 0.00 13.77 13.19 16.13 25.86 -
P/NAPS 0.83 0.64 0.56 1.05 1.09 0.49 0.58 27.07%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 27/02/07 27/11/06 28/08/06 25/05/06 24/02/06 -
Price 2.01 1.44 1.29 1.15 1.04 1.03 0.74 -
P/RPS 0.28 0.21 0.19 0.19 0.20 0.22 0.20 25.22%
P/EPS 5.08 3.97 3.56 3.66 3.22 3.17 2.63 55.28%
EY 19.67 25.20 28.08 27.33 31.10 31.55 37.96 -35.56%
DY 0.00 0.00 0.00 12.57 13.83 14.56 20.27 -
P/NAPS 1.01 0.72 0.65 1.15 1.04 0.54 0.74 23.11%

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