[AZRB] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 15.75%
YoY- 292.08%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 442,599 411,783 366,383 308,847 249,125 205,606 198,843 70.22%
PBT 36,366 35,411 36,824 35,045 27,943 14,435 -4,645 -
Tax -11,976 -13,504 -14,163 -13,178 -9,234 -8,795 -7,172 40.61%
NP 24,390 21,907 22,661 21,867 18,709 5,640 -11,817 -
-
NP to SH 24,154 21,739 22,496 21,678 18,729 5,650 -11,817 -
-
Tax Rate 32.93% 38.14% 38.46% 37.60% 33.05% 60.93% - -
Total Cost 418,209 389,876 343,722 286,980 230,416 199,966 210,660 57.76%
-
Net Worth 133,361 69,165 69,554 126,743 66,679 111,305 105,170 17.10%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 10,001 10,001 10,001 10,001 3,355 3,355 -
Div Payout % - 46.01% 44.46% 46.14% 53.40% 59.39% 0.00% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 133,361 69,165 69,554 126,743 66,679 111,305 105,170 17.10%
NOSH 66,680 69,165 69,554 66,703 66,679 66,677 66,702 -0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.51% 5.32% 6.19% 7.08% 7.51% 2.74% -5.94% -
ROE 18.11% 31.43% 32.34% 17.10% 28.09% 5.08% -11.24% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 663.76 595.36 526.76 463.01 373.62 308.36 298.10 70.26%
EPS 36.22 31.43 32.34 32.50 28.09 8.47 -17.72 -
DPS 0.00 14.46 14.38 15.00 15.00 5.04 5.04 -
NAPS 2.00 1.00 1.00 1.9001 1.00 1.6693 1.5767 17.12%
Adjusted Per Share Value based on latest NOSH - 66,703
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 67.29 62.61 55.70 46.96 37.88 31.26 30.23 70.23%
EPS 3.67 3.31 3.42 3.30 2.85 0.86 -1.80 -
DPS 0.00 1.52 1.52 1.52 1.52 0.51 0.51 -
NAPS 0.2028 0.1052 0.1057 0.1927 0.1014 0.1692 0.1599 17.11%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.11 1.05 1.09 0.93 0.58 0.56 0.63 -
P/RPS 0.17 0.18 0.21 0.20 0.16 0.18 0.21 -13.10%
P/EPS 3.06 3.34 3.37 2.86 2.06 6.61 -3.56 -
EY 32.63 29.93 29.67 34.95 48.43 15.13 -28.12 -
DY 0.00 13.77 13.19 16.13 25.86 9.00 8.00 -
P/NAPS 0.56 1.05 1.09 0.49 0.58 0.34 0.40 25.06%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 27/11/06 28/08/06 25/05/06 24/02/06 28/11/05 26/08/05 -
Price 1.29 1.15 1.04 1.03 0.74 0.51 0.55 -
P/RPS 0.19 0.19 0.20 0.22 0.20 0.17 0.18 3.66%
P/EPS 3.56 3.66 3.22 3.17 2.63 6.02 -3.10 -
EY 28.08 27.33 31.10 31.55 37.96 16.61 -32.21 -
DY 0.00 12.57 13.83 14.56 20.27 9.88 9.16 -
P/NAPS 0.65 1.15 1.04 0.54 0.74 0.31 0.35 50.91%

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