[AZRB] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -6.71%
YoY- -12.4%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 234,041 237,523 230,083 237,674 249,175 307,672 292,901 -13.85%
PBT 17,153 17,998 19,971 22,466 23,757 25,590 24,294 -20.65%
Tax -5,674 -5,142 -5,960 -6,966 -7,143 -5,128 -3,010 52.42%
NP 11,479 12,856 14,011 15,500 16,614 20,462 21,284 -33.66%
-
NP to SH 11,479 12,856 14,011 15,500 16,614 20,462 21,284 -33.66%
-
Tax Rate 33.08% 28.57% 29.84% 31.01% 30.07% 20.04% 12.39% -
Total Cost 222,562 224,667 216,072 222,174 232,561 287,210 271,617 -12.40%
-
Net Worth 59,985 60,000 77,214 75,333 73,029 68,108 63,887 -4.10%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 3,239 3,239 3,239 3,239 3,239 2,729 2,729 12.06%
Div Payout % 28.22% 25.20% 23.12% 20.90% 19.50% 13.34% 12.82% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 59,985 60,000 77,214 75,333 73,029 68,108 63,887 -4.10%
NOSH 29,992 30,000 29,999 30,012 29,992 29,999 30,008 -0.03%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.90% 5.41% 6.09% 6.52% 6.67% 6.65% 7.27% -
ROE 19.14% 21.43% 18.15% 20.58% 22.75% 30.04% 33.31% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 780.32 791.74 766.94 791.92 830.79 1,025.57 976.06 -13.82%
EPS 38.27 42.85 46.70 51.65 55.39 68.21 70.93 -33.65%
DPS 10.80 10.80 10.80 10.80 10.80 9.10 9.10 12.06%
NAPS 2.00 2.00 2.5738 2.5101 2.4349 2.2703 2.129 -4.07%
Adjusted Per Share Value based on latest NOSH - 30,012
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 35.58 36.11 34.98 36.13 37.88 46.78 44.53 -13.85%
EPS 1.75 1.95 2.13 2.36 2.53 3.11 3.24 -33.60%
DPS 0.49 0.49 0.49 0.49 0.49 0.41 0.41 12.58%
NAPS 0.0912 0.0912 0.1174 0.1145 0.111 0.1035 0.0971 -4.08%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.96 1.65 1.50 1.40 1.50 1.60 1.69 -
P/RPS 0.25 0.21 0.20 0.18 0.18 0.16 0.17 29.22%
P/EPS 5.12 3.85 3.21 2.71 2.71 2.35 2.38 66.41%
EY 19.53 25.97 31.14 36.89 36.93 42.63 41.97 -39.86%
DY 5.51 6.55 7.20 7.71 7.20 5.69 5.38 1.60%
P/NAPS 0.98 0.83 0.58 0.56 0.62 0.70 0.79 15.40%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 28/11/01 26/09/01 25/05/01 28/02/01 14/11/00 25/08/00 -
Price 2.11 1.92 1.60 1.43 1.51 1.64 1.75 -
P/RPS 0.27 0.24 0.21 0.18 0.18 0.16 0.18 30.94%
P/EPS 5.51 4.48 3.43 2.77 2.73 2.40 2.47 70.47%
EY 18.14 22.32 29.19 36.12 36.68 41.59 40.53 -41.40%
DY 5.12 5.63 6.75 7.55 7.15 5.55 5.20 -1.02%
P/NAPS 1.06 0.96 0.62 0.57 0.62 0.72 0.82 18.61%

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