[AZRB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.63%
YoY- 24.81%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 685,349 523,480 504,960 471,789 677,926 519,908 430,397 8.05%
PBT 41,118 24,705 44,600 32,597 30,716 46,954 36,314 2.09%
Tax -17,210 -12,152 -15,132 -11,360 -13,170 -16,653 -14,938 2.38%
NP 23,908 12,553 29,468 21,237 17,545 30,301 21,376 1.88%
-
NP to SH 23,798 12,156 29,036 20,840 16,697 29,148 21,138 1.99%
-
Tax Rate 41.86% 49.19% 33.93% 34.85% 42.88% 35.47% 41.14% -
Total Cost 661,441 510,926 475,492 450,552 660,381 489,606 409,021 8.33%
-
Net Worth 206,716 189,156 226,431 222,305 209,794 134,413 66,701 20.72%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 9,237 - - - - - -
Div Payout % - 75.99% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 206,716 189,156 226,431 222,305 209,794 134,413 66,701 20.72%
NOSH 276,728 277,112 276,709 276,637 276,445 67,938 66,701 26.73%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.49% 2.40% 5.84% 4.50% 2.59% 5.83% 4.97% -
ROE 11.51% 6.43% 12.82% 9.37% 7.96% 21.69% 31.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 247.66 188.91 182.49 170.54 245.23 773.60 645.26 -14.73%
EPS 8.60 4.39 10.49 7.53 6.04 12.01 31.69 -19.52%
DPS 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.747 0.6826 0.8183 0.8036 0.7589 2.00 1.00 -4.74%
Adjusted Per Share Value based on latest NOSH - 275,990
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 104.20 79.59 76.77 71.73 103.07 79.04 65.44 8.05%
EPS 3.62 1.85 4.41 3.17 2.54 4.43 3.21 2.02%
DPS 0.00 1.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3143 0.2876 0.3443 0.338 0.319 0.2044 0.1014 20.72%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.68 0.61 0.87 0.93 0.62 2.24 1.05 -
P/RPS 0.27 0.32 0.48 0.55 0.25 0.29 0.16 9.10%
P/EPS 7.91 13.91 8.29 12.35 10.26 5.16 3.31 15.61%
EY 12.65 7.19 12.06 8.10 9.74 19.36 30.18 -13.47%
DY 0.00 5.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 1.06 1.16 0.82 1.12 1.05 -2.35%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 30/11/11 30/11/10 24/11/09 25/11/08 28/11/07 27/11/06 -
Price 0.67 0.67 1.02 0.93 0.48 2.78 1.15 -
P/RPS 0.27 0.35 0.56 0.55 0.20 0.36 0.18 6.98%
P/EPS 7.79 15.27 9.72 12.35 7.95 6.41 3.63 13.55%
EY 12.84 6.55 10.29 8.10 12.58 15.60 27.56 -11.94%
DY 0.00 4.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.98 1.25 1.16 0.63 1.39 1.15 -3.99%

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