[AZRB] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 41.79%
YoY- 12.46%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 249,125 257,915 306,014 439,030 238,857 249,175 274,556 0.10%
PBT 28,118 -4,117 18,975 19,630 17,738 23,757 22,241 -0.24%
Tax -9,249 -7,631 -6,068 -6,194 -5,791 -7,143 31 -
NP 18,869 -11,748 12,907 13,436 11,947 16,614 22,272 0.17%
-
NP to SH 18,899 -11,748 12,907 13,436 11,947 16,614 22,272 0.17%
-
Tax Rate 32.89% - 31.98% 31.55% 32.65% 30.07% -0.14% -
Total Cost 230,256 269,663 293,107 425,594 226,910 232,561 252,284 0.09%
-
Net Worth 120,957 106,870 116,309 79,037 81,006 73,042 51,965 -0.89%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 10,006 3,357 5,646 4,688 3,240 3,239 2,729 -1.37%
Div Payout % 52.95% 0.00% 43.75% 34.89% 27.12% 19.50% 12.26% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 120,957 106,870 116,309 79,037 81,006 73,042 51,965 -0.89%
NOSH 66,709 66,619 65,349 43,410 30,002 29,998 27,294 -0.94%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 7.57% -4.55% 4.22% 3.06% 5.00% 6.67% 8.11% -
ROE 15.62% -10.99% 11.10% 17.00% 14.75% 22.75% 42.86% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 373.45 387.15 468.27 1,011.35 796.12 830.64 1,005.90 1.05%
EPS 28.33 -17.64 19.75 22.14 39.82 55.38 81.60 1.13%
DPS 15.00 5.04 8.64 10.80 10.80 10.80 10.00 -0.43%
NAPS 1.8132 1.6042 1.7798 1.8207 2.70 2.4349 1.9039 0.05%
Adjusted Per Share Value based on latest NOSH - 43,415
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 37.88 39.21 46.52 66.75 36.31 37.88 41.74 0.10%
EPS 2.87 -1.79 1.96 2.04 1.82 2.53 3.39 0.17%
DPS 1.52 0.51 0.86 0.71 0.49 0.49 0.41 -1.38%
NAPS 0.1839 0.1625 0.1768 0.1202 0.1232 0.1111 0.079 -0.89%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.58 0.87 1.39 1.55 1.96 1.50 0.00 -
P/RPS 0.16 0.22 0.30 0.15 0.25 0.18 0.00 -100.00%
P/EPS 2.05 -4.93 7.04 5.01 4.92 2.71 0.00 -100.00%
EY 48.85 -20.27 14.21 19.97 20.32 36.92 0.00 -100.00%
DY 25.86 5.79 6.22 6.97 5.51 7.20 0.00 -100.00%
P/NAPS 0.32 0.54 0.78 0.85 0.73 0.62 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 28/02/05 26/02/04 24/02/03 26/02/02 28/02/01 25/02/00 -
Price 0.74 0.70 1.49 1.48 2.11 1.51 2.05 -
P/RPS 0.20 0.18 0.32 0.15 0.27 0.18 0.20 0.00%
P/EPS 2.61 -3.97 7.54 4.78 5.30 2.73 2.51 -0.04%
EY 38.28 -25.19 13.26 20.91 18.87 36.68 39.80 0.04%
DY 20.27 7.20 5.80 7.30 5.12 7.15 4.88 -1.50%
P/NAPS 0.41 0.44 0.84 0.81 0.78 0.62 1.08 1.03%

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