[AZRB] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -157.97%
YoY- -191.02%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 525,771 442,600 249,125 257,915 306,014 439,030 238,857 14.04%
PBT 42,129 36,367 28,118 -4,117 18,975 19,630 17,738 15.50%
Tax -14,991 -11,976 -9,249 -7,631 -6,068 -6,194 -5,791 17.16%
NP 27,138 24,391 18,869 -11,748 12,907 13,436 11,947 14.64%
-
NP to SH 26,295 24,154 18,899 -11,748 12,907 13,436 11,947 14.04%
-
Tax Rate 35.58% 32.93% 32.89% - 31.98% 31.55% 32.65% -
Total Cost 498,633 418,209 230,256 269,663 293,107 425,594 226,910 14.01%
-
Net Worth 155,040 68,214 120,957 106,870 116,309 79,037 81,006 11.42%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 6,743 5,003 10,006 3,357 5,646 4,688 3,240 12.98%
Div Payout % 25.64% 20.72% 52.95% 0.00% 43.75% 34.89% 27.12% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 155,040 68,214 120,957 106,870 116,309 79,037 81,006 11.42%
NOSH 134,864 66,713 66,709 66,619 65,349 43,410 30,002 28.45%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.16% 5.51% 7.57% -4.55% 4.22% 3.06% 5.00% -
ROE 16.96% 35.41% 15.62% -10.99% 11.10% 17.00% 14.75% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 389.85 663.43 373.45 387.15 468.27 1,011.35 796.12 -11.21%
EPS 10.80 18.10 28.33 -17.64 19.75 22.14 39.82 -19.53%
DPS 5.00 7.50 15.00 5.04 8.64 10.80 10.80 -12.04%
NAPS 1.1496 1.0225 1.8132 1.6042 1.7798 1.8207 2.70 -13.25%
Adjusted Per Share Value based on latest NOSH - 66,579
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 81.57 68.67 38.65 40.02 47.48 68.11 37.06 14.04%
EPS 4.08 3.75 2.93 -1.82 2.00 2.08 1.85 14.08%
DPS 1.05 0.78 1.55 0.52 0.88 0.73 0.50 13.15%
NAPS 0.2405 0.1058 0.1877 0.1658 0.1805 0.1226 0.1257 11.41%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.24 1.11 0.58 0.87 1.39 1.55 1.96 -
P/RPS 0.83 0.17 0.16 0.22 0.30 0.15 0.25 22.12%
P/EPS 16.62 3.07 2.05 -4.93 7.04 5.01 4.92 22.48%
EY 6.02 32.62 48.85 -20.27 14.21 19.97 20.32 -18.34%
DY 1.54 6.76 25.86 5.79 6.22 6.97 5.51 -19.13%
P/NAPS 2.82 1.09 0.32 0.54 0.78 0.85 0.73 25.24%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 24/02/06 28/02/05 26/02/04 24/02/03 26/02/02 -
Price 1.24 1.29 0.74 0.70 1.49 1.48 2.11 -
P/RPS 0.32 0.19 0.20 0.18 0.32 0.15 0.27 2.87%
P/EPS 6.36 3.56 2.61 -3.97 7.54 4.78 5.30 3.08%
EY 15.72 28.07 38.28 -25.19 13.26 20.91 18.87 -2.99%
DY 4.03 5.81 20.27 7.20 5.80 7.30 5.12 -3.90%
P/NAPS 1.08 1.26 0.41 0.44 0.84 0.81 0.78 5.57%

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