[AZRB] YoY Cumulative 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- 59.11%
YoY- 95.78%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 485,757 496,203 464,477 514,012 392,610 378,720 353,842 5.42%
PBT 23,685 18,719 12,434 30,839 18,529 33,450 24,448 -0.52%
Tax -7,123 -9,423 -7,429 -12,908 -9,114 -11,349 -8,520 -2.93%
NP 16,562 9,296 5,005 17,931 9,415 22,101 15,928 0.65%
-
NP to SH 17,435 9,979 5,187 17,849 9,117 21,777 15,630 1.83%
-
Tax Rate 30.07% 50.34% 59.75% 41.86% 49.19% 33.93% 34.85% -
Total Cost 469,195 486,907 459,472 496,081 383,195 356,619 337,914 5.62%
-
Net Worth 337,900 264,463 212,833 206,716 189,156 226,430 222,305 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 9,659 - - - 6,927 - - -
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 337,900 264,463 212,833 206,716 189,156 226,430 222,305 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 5.16% 3.77% 2.44% 8.63% 4.82% 9.62% 7.03% -
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 100.57 126.80 167.45 185.75 141.68 136.87 127.91 -3.92%
EPS 3.61 2.55 1.87 6.45 3.29 7.87 5.65 -7.19%
DPS 2.00 0.00 0.00 0.00 2.50 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 75.36 76.98 72.06 79.75 60.91 58.76 54.90 5.41%
EPS 2.71 1.55 0.80 2.77 1.41 3.38 2.42 1.90%
DPS 1.50 0.00 0.00 0.00 1.07 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 0.63 0.60 0.56 0.37 0.43 0.64 0.73 -2.42%
P/EPS 17.45 29.80 49.73 10.54 18.54 11.05 16.46 0.97%
EY 5.73 3.36 2.01 9.49 5.39 9.05 6.08 -0.98%
DY 3.17 0.00 0.00 0.00 4.10 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 0.64 0.56 0.57 0.36 0.47 0.75 0.73 -2.16%
P/EPS 17.87 27.84 50.80 10.39 20.36 12.96 16.46 1.37%
EY 5.60 3.59 1.97 9.63 4.91 7.72 6.08 -1.36%
DY 3.10 0.00 0.00 0.00 3.73 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