[AZRB] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -10.71%
YoY- -30.91%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 409,498 336,974 263,626 234,041 237,523 230,083 237,674 43.67%
PBT 20,070 20,815 17,599 17,153 17,998 19,971 22,466 -7.23%
Tax -6,917 -6,985 -5,898 -5,674 -5,142 -5,960 -6,966 -0.46%
NP 13,153 13,830 11,701 11,479 12,856 14,011 15,500 -10.35%
-
NP to SH 13,153 13,830 11,701 11,479 12,856 14,011 15,500 -10.35%
-
Tax Rate 34.46% 33.56% 33.51% 33.08% 28.57% 29.84% 31.01% -
Total Cost 396,345 323,144 251,925 222,562 224,667 216,072 222,174 47.03%
-
Net Worth 84,901 59,985 60,022 59,985 60,000 77,214 75,333 8.28%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 3,239 3,239 3,239 3,239 3,239 3,239 3,239 0.00%
Div Payout % 24.63% 23.42% 27.68% 28.22% 25.20% 23.12% 20.90% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 84,901 59,985 60,022 59,985 60,000 77,214 75,333 8.28%
NOSH 42,450 29,992 30,011 29,992 30,000 29,999 30,012 25.97%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.21% 4.10% 4.44% 4.90% 5.41% 6.09% 6.52% -
ROE 15.49% 23.06% 19.49% 19.14% 21.43% 18.15% 20.58% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 964.64 1,123.51 878.42 780.32 791.74 766.94 791.92 14.04%
EPS 30.98 46.11 38.99 38.27 42.85 46.70 51.65 -28.85%
DPS 7.63 10.80 10.80 10.80 10.80 10.80 10.80 -20.65%
NAPS 2.00 2.00 2.00 2.00 2.00 2.5738 2.5101 -14.04%
Adjusted Per Share Value based on latest NOSH - 29,992
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 62.26 51.23 40.08 35.58 36.11 34.98 36.13 43.68%
EPS 2.00 2.10 1.78 1.75 1.95 2.13 2.36 -10.43%
DPS 0.49 0.49 0.49 0.49 0.49 0.49 0.49 0.00%
NAPS 0.1291 0.0912 0.0913 0.0912 0.0912 0.1174 0.1145 8.32%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.50 2.30 2.15 1.96 1.65 1.50 1.40 -
P/RPS 0.16 0.20 0.24 0.25 0.21 0.20 0.18 -7.54%
P/EPS 4.84 4.99 5.51 5.12 3.85 3.21 2.71 47.15%
EY 20.66 20.05 18.13 19.53 25.97 31.14 36.89 -32.03%
DY 5.09 4.70 5.02 5.51 6.55 7.20 7.71 -24.16%
P/NAPS 0.75 1.15 1.08 0.98 0.83 0.58 0.56 21.48%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 23/08/02 28/05/02 26/02/02 28/11/01 26/09/01 25/05/01 -
Price 1.54 1.71 2.30 2.11 1.92 1.60 1.43 -
P/RPS 0.16 0.15 0.26 0.27 0.24 0.21 0.18 -7.54%
P/EPS 4.97 3.71 5.90 5.51 4.48 3.43 2.77 47.60%
EY 20.12 26.97 16.95 18.14 22.32 29.19 36.12 -32.27%
DY 4.95 6.32 4.70 5.12 5.63 6.75 7.55 -24.51%
P/NAPS 0.77 0.86 1.15 1.06 0.96 0.62 0.57 22.17%

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