[AZRB] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.07%
YoY- 95.78%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 647,676 661,604 619,302 685,349 523,480 504,960 471,789 5.42%
PBT 31,580 24,958 16,578 41,118 24,705 44,600 32,597 -0.52%
Tax -9,497 -12,564 -9,905 -17,210 -12,152 -15,132 -11,360 -2.93%
NP 22,082 12,394 6,673 23,908 12,553 29,468 21,237 0.65%
-
NP to SH 23,246 13,305 6,916 23,798 12,156 29,036 20,840 1.83%
-
Tax Rate 30.07% 50.34% 59.75% 41.86% 49.19% 33.93% 34.85% -
Total Cost 625,593 649,209 612,629 661,441 510,926 475,492 450,552 5.62%
-
Net Worth 337,900 264,463 212,833 206,716 189,156 226,431 222,305 7.22%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 12,879 - - - 9,237 - - -
Div Payout % 55.40% - - - 75.99% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 337,900 264,463 212,833 206,716 189,156 226,431 222,305 7.22%
NOSH 482,991 391,333 277,379 276,728 277,112 276,709 276,637 9.72%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.41% 1.87% 1.08% 3.49% 2.40% 5.84% 4.50% -
ROE 6.88% 5.03% 3.25% 11.51% 6.43% 12.82% 9.37% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 134.10 169.06 223.27 247.66 188.91 182.49 170.54 -3.92%
EPS 4.81 3.40 2.49 8.60 4.39 10.49 7.53 -7.19%
DPS 2.67 0.00 0.00 0.00 3.33 0.00 0.00 -
NAPS 0.6996 0.6758 0.7673 0.747 0.6826 0.8183 0.8036 -2.28%
Adjusted Per Share Value based on latest NOSH - 277,447
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 100.49 102.65 96.08 106.33 81.22 78.34 73.20 5.42%
EPS 3.61 2.06 1.07 3.69 1.89 4.50 3.23 1.87%
DPS 2.00 0.00 0.00 0.00 1.43 0.00 0.00 -
NAPS 0.5242 0.4103 0.3302 0.3207 0.2935 0.3513 0.3449 7.22%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.63 0.76 0.93 0.68 0.61 0.87 0.93 -
P/RPS 0.47 0.45 0.42 0.27 0.32 0.48 0.55 -2.58%
P/EPS 13.09 22.35 37.30 7.91 13.91 8.29 12.35 0.97%
EY 7.64 4.47 2.68 12.65 7.19 12.06 8.10 -0.96%
DY 4.23 0.00 0.00 0.00 5.46 0.00 0.00 -
P/NAPS 0.90 1.12 1.21 0.91 0.89 1.06 1.16 -4.13%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 29/11/13 27/11/12 30/11/11 30/11/10 24/11/09 -
Price 0.645 0.71 0.95 0.67 0.67 1.02 0.93 -
P/RPS 0.48 0.42 0.43 0.27 0.35 0.56 0.55 -2.24%
P/EPS 13.40 20.88 38.10 7.79 15.27 9.72 12.35 1.36%
EY 7.46 4.79 2.62 12.84 6.55 10.29 8.10 -1.36%
DY 4.13 0.00 0.00 0.00 4.98 0.00 0.00 -
P/NAPS 0.92 1.05 1.24 0.90 0.98 1.25 1.16 -3.78%

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