[AZRB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -16.04%
YoY- 29.05%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 594,233 625,114 603,521 668,934 674,649 656,270 614,447 -2.19%
PBT 24,465 19,371 28,723 33,816 37,774 36,738 27,341 -7.12%
Tax -19,063 -13,711 -17,692 -18,438 -19,186 -15,613 -12,384 33.21%
NP 5,402 5,660 11,031 15,378 18,588 21,125 14,957 -49.19%
-
NP to SH 5,526 6,016 11,472 15,682 18,678 20,592 14,339 -46.95%
-
Tax Rate 77.92% 70.78% 61.60% 54.52% 50.79% 42.50% 45.29% -
Total Cost 588,831 619,454 592,490 653,556 656,061 635,145 599,490 -1.18%
-
Net Worth 217,184 214,661 210,397 210,694 208,734 207,253 202,551 4.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 217,184 214,661 210,397 210,694 208,734 207,253 202,551 4.74%
NOSH 279,444 279,761 277,678 276,067 278,313 277,447 277,163 0.54%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.91% 0.91% 1.83% 2.30% 2.76% 3.22% 2.43% -
ROE 2.54% 2.80% 5.45% 7.44% 8.95% 9.94% 7.08% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 212.65 223.44 217.35 242.31 242.41 236.54 221.69 -2.72%
EPS 1.98 2.15 4.13 5.68 6.71 7.42 5.17 -47.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7772 0.7673 0.7577 0.7632 0.75 0.747 0.7308 4.17%
Adjusted Per Share Value based on latest NOSH - 276,067
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 92.19 96.99 93.64 103.78 104.67 101.82 95.33 -2.20%
EPS 0.86 0.93 1.78 2.43 2.90 3.19 2.22 -46.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.337 0.333 0.3264 0.3269 0.3238 0.3215 0.3143 4.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.915 0.93 0.83 0.745 0.68 0.68 0.73 -
P/RPS 0.43 0.42 0.38 0.31 0.28 0.29 0.33 19.24%
P/EPS 46.27 43.25 20.09 13.12 10.13 9.16 14.11 120.24%
EY 2.16 2.31 4.98 7.62 9.87 10.91 7.09 -54.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.21 1.10 0.98 0.91 0.91 1.00 11.63%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 29/08/13 30/05/13 28/02/13 27/11/12 30/08/12 -
Price 0.835 0.95 0.89 0.89 0.72 0.67 0.71 -
P/RPS 0.39 0.43 0.41 0.37 0.30 0.28 0.32 14.05%
P/EPS 42.23 44.18 21.54 15.67 10.73 9.03 13.72 111.16%
EY 2.37 2.26 4.64 6.38 9.32 11.08 7.29 -52.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.24 1.17 1.17 0.96 0.90 0.97 6.74%

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