[AZRB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 8.05%
YoY- -26.88%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 459,401 508,075 511,895 612,914 662,678 644,286 629,379 -18.88%
PBT 32,429 30,454 30,767 30,840 29,042 29,949 35,788 -6.34%
Tax -11,016 -11,240 -11,652 -13,382 -12,596 -12,378 -14,378 -16.22%
NP 21,413 19,214 19,115 17,458 16,446 17,571 21,410 0.00%
-
NP to SH 20,765 18,835 18,632 16,994 15,728 16,957 20,632 0.42%
-
Tax Rate 33.97% 36.91% 37.87% 43.39% 43.37% 41.33% 40.18% -
Total Cost 437,988 488,861 492,780 595,456 646,232 626,715 607,969 -19.58%
-
Net Worth 228,108 221,785 216,206 214,754 210,971 210,144 204,549 7.51%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 8,282 8,282 8,282 8,282 - - -
Div Payout % - 43.97% 44.45% 48.74% 52.66% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 228,108 221,785 216,206 214,754 210,971 210,144 204,549 7.51%
NOSH 277,267 275,990 276,478 275,820 276,068 276,907 276,081 0.28%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.66% 3.78% 3.73% 2.85% 2.48% 2.73% 3.40% -
ROE 9.10% 8.49% 8.62% 7.91% 7.46% 8.07% 10.09% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 165.69 184.09 185.15 222.21 240.04 232.67 227.97 -19.11%
EPS 7.49 6.82 6.74 6.16 5.70 6.12 7.47 0.17%
DPS 0.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 0.8227 0.8036 0.782 0.7786 0.7642 0.7589 0.7409 7.21%
Adjusted Per Share Value based on latest NOSH - 275,820
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.85 77.25 77.83 93.18 100.75 97.95 95.69 -18.88%
EPS 3.16 2.86 2.83 2.58 2.39 2.58 3.14 0.42%
DPS 0.00 1.26 1.26 1.26 1.26 0.00 0.00 -
NAPS 0.3468 0.3372 0.3287 0.3265 0.3208 0.3195 0.311 7.51%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.89 0.93 0.75 0.53 0.46 0.62 0.75 -
P/RPS 0.54 0.51 0.41 0.24 0.19 0.27 0.33 38.73%
P/EPS 11.88 13.63 11.13 8.60 8.07 10.12 10.04 11.83%
EY 8.41 7.34 8.99 11.62 12.39 9.88 9.96 -10.63%
DY 0.00 3.23 4.00 5.66 6.52 0.00 0.00 -
P/NAPS 1.08 1.16 0.96 0.68 0.60 0.82 1.01 4.55%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 26/08/09 28/05/09 27/02/09 25/11/08 29/08/08 -
Price 0.87 0.93 0.90 0.80 0.56 0.48 0.72 -
P/RPS 0.53 0.51 0.49 0.36 0.23 0.21 0.32 39.85%
P/EPS 11.62 13.63 13.36 12.98 9.83 7.84 9.63 13.30%
EY 8.61 7.34 7.49 7.70 10.17 12.76 10.38 -11.68%
DY 0.00 3.23 3.33 3.75 5.36 0.00 0.00 -
P/NAPS 1.06 1.16 1.15 1.03 0.73 0.63 0.97 6.07%

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