[AZRB] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 2.86%
YoY- 28.37%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 617,244 650,310 537,740 679,996 520,838 496,648 384,038 8.22%
PBT 35,574 30,422 20,480 38,586 32,760 41,942 31,532 2.02%
Tax -9,762 -14,820 -12,830 -15,824 -14,696 -13,582 -10,986 -1.94%
NP 25,812 15,602 7,650 22,762 18,064 28,360 20,546 3.87%
-
NP to SH 26,012 16,234 8,024 22,436 17,478 27,650 20,110 4.38%
-
Tax Rate 27.44% 48.71% 62.65% 41.01% 44.86% 32.38% 34.84% -
Total Cost 591,432 634,708 530,090 657,234 502,774 468,288 363,492 8.44%
-
Net Worth 336,125 221,369 209,647 202,422 185,344 226,508 216,016 7.64%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 19,339 - 11,067 - 13,827 - - -
Div Payout % 74.35% - 137.93% - 79.11% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 336,125 221,369 209,647 202,422 185,344 226,508 216,016 7.64%
NOSH 483,494 329,959 276,689 276,987 276,550 276,500 276,236 9.77%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.18% 2.40% 1.42% 3.35% 3.47% 5.71% 5.35% -
ROE 7.74% 7.33% 3.83% 11.08% 9.43% 12.21% 9.31% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 127.66 197.09 194.35 245.50 188.33 179.62 139.03 -1.41%
EPS 5.38 4.92 2.90 8.10 6.32 10.00 7.28 -4.91%
DPS 4.00 0.00 4.00 0.00 5.00 0.00 0.00 -
NAPS 0.6952 0.6709 0.7577 0.7308 0.6702 0.8192 0.782 -1.94%
Adjusted Per Share Value based on latest NOSH - 277,163
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 95.76 100.89 83.43 105.50 80.81 77.05 59.58 8.22%
EPS 4.04 2.52 1.24 3.48 2.71 4.29 3.12 4.39%
DPS 3.00 0.00 1.72 0.00 2.15 0.00 0.00 -
NAPS 0.5215 0.3435 0.3253 0.3141 0.2876 0.3514 0.3351 7.64%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.655 0.70 0.83 0.73 0.81 0.79 0.75 -
P/RPS 0.51 0.36 0.43 0.30 0.43 0.44 0.54 -0.94%
P/EPS 12.17 14.23 28.62 9.01 12.82 7.90 10.30 2.81%
EY 8.21 7.03 3.49 11.10 7.80 12.66 9.71 -2.75%
DY 6.11 0.00 4.82 0.00 6.17 0.00 0.00 -
P/NAPS 0.94 1.04 1.10 1.00 1.21 0.96 0.96 -0.35%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 26/08/14 29/08/13 30/08/12 24/08/11 27/08/10 26/08/09 -
Price 0.505 0.735 0.89 0.71 0.72 0.80 0.90 -
P/RPS 0.40 0.37 0.46 0.29 0.38 0.45 0.65 -7.76%
P/EPS 9.39 14.94 30.69 8.77 11.39 8.00 12.36 -4.47%
EY 10.65 6.69 3.26 11.41 8.78 12.50 8.09 4.68%
DY 7.92 0.00 4.49 0.00 6.94 0.00 0.00 -
P/NAPS 0.73 1.10 1.17 0.97 1.07 0.98 1.15 -7.29%

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