[AZRB] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -312.25%
YoY- -397.67%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 594,233 674,650 534,868 430,713 458,138 662,677 525,771 2.05%
PBT 24,464 37,775 24,429 -49,914 32,919 29,043 42,129 -8.65%
Tax -19,061 -19,188 -11,821 -11,451 -11,554 -12,597 -14,991 4.08%
NP 5,403 18,587 12,608 -61,365 21,365 16,446 27,138 -23.56%
-
NP to SH 5,526 18,679 11,860 -61,630 20,704 15,728 26,295 -22.87%
-
Tax Rate 77.91% 50.80% 48.39% - 35.10% 43.37% 35.58% -
Total Cost 588,830 656,063 522,260 492,078 436,773 646,231 498,633 2.80%
-
Net Worth 215,682 207,692 191,288 181,438 227,412 211,190 155,040 5.65%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - 9,674 8,290 6,743 -
Div Payout % - - - - 46.73% 52.71% 25.64% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 215,682 207,692 191,288 181,438 227,412 211,190 155,040 5.65%
NOSH 277,512 276,923 276,628 276,668 276,421 276,354 134,864 12.76%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.91% 2.76% 2.36% -14.25% 4.66% 2.48% 5.16% -
ROE 2.56% 8.99% 6.20% -33.97% 9.10% 7.45% 16.96% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 214.13 243.62 193.35 155.68 165.74 239.79 389.85 -9.49%
EPS 2.00 6.75 4.28 -22.27 7.49 5.69 10.80 -24.48%
DPS 0.00 0.00 0.00 0.00 3.50 3.00 5.00 -
NAPS 0.7772 0.75 0.6915 0.6558 0.8227 0.7642 1.1496 -6.31%
Adjusted Per Share Value based on latest NOSH - 276,586
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 92.19 104.67 82.98 66.82 71.08 102.81 81.57 2.05%
EPS 0.86 2.90 1.84 -9.56 3.21 2.44 4.08 -22.83%
DPS 0.00 0.00 0.00 0.00 1.50 1.29 1.05 -
NAPS 0.3346 0.3222 0.2968 0.2815 0.3528 0.3277 0.2405 5.65%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.915 0.68 0.67 1.10 0.89 0.46 3.24 -
P/RPS 0.43 0.28 0.35 0.71 0.54 0.19 0.83 -10.37%
P/EPS 45.95 10.08 15.63 -4.94 11.88 8.08 16.62 18.45%
EY 2.18 9.92 6.40 -20.25 8.42 12.37 6.02 -15.56%
DY 0.00 0.00 0.00 0.00 3.93 6.52 1.54 -
P/NAPS 1.18 0.91 0.97 1.68 1.08 0.60 2.82 -13.50%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 28/02/08 -
Price 0.835 0.72 1.00 1.01 0.87 0.56 1.24 -
P/RPS 0.39 0.30 0.52 0.65 0.52 0.23 0.32 3.34%
P/EPS 41.93 10.67 23.32 -4.53 11.62 9.84 6.36 36.89%
EY 2.38 9.37 4.29 -22.06 8.61 10.16 15.72 -26.97%
DY 0.00 0.00 0.00 0.00 4.02 5.36 4.03 -
P/NAPS 1.07 0.96 1.45 1.54 1.06 0.73 1.08 -0.15%

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