[AZRB] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 52.35%
YoY- 27.81%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 458,138 662,677 525,771 442,600 249,125 257,915 306,014 6.95%
PBT 32,919 29,043 42,129 36,367 28,118 -4,117 18,975 9.60%
Tax -11,554 -12,597 -14,991 -11,976 -9,249 -7,631 -6,068 11.31%
NP 21,365 16,446 27,138 24,391 18,869 -11,748 12,907 8.75%
-
NP to SH 20,704 15,728 26,295 24,154 18,899 -11,748 12,907 8.18%
-
Tax Rate 35.10% 43.37% 35.58% 32.93% 32.89% - 31.98% -
Total Cost 436,773 646,231 498,633 418,209 230,256 269,663 293,107 6.86%
-
Net Worth 227,412 211,190 155,040 68,214 120,957 106,870 116,309 11.81%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 9,674 8,290 6,743 5,003 10,006 3,357 5,646 9.38%
Div Payout % 46.73% 52.71% 25.64% 20.72% 52.95% 0.00% 43.75% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 227,412 211,190 155,040 68,214 120,957 106,870 116,309 11.81%
NOSH 276,421 276,354 134,864 66,713 66,709 66,619 65,349 27.14%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.66% 2.48% 5.16% 5.51% 7.57% -4.55% 4.22% -
ROE 9.10% 7.45% 16.96% 35.41% 15.62% -10.99% 11.10% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 165.74 239.79 389.85 663.43 373.45 387.15 468.27 -15.88%
EPS 7.49 5.69 10.80 18.10 28.33 -17.64 19.75 -14.90%
DPS 3.50 3.00 5.00 7.50 15.00 5.04 8.64 -13.96%
NAPS 0.8227 0.7642 1.1496 1.0225 1.8132 1.6042 1.7798 -12.05%
Adjusted Per Share Value based on latest NOSH - 66,680
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 69.65 100.75 79.94 67.29 37.88 39.21 46.52 6.95%
EPS 3.15 2.39 4.00 3.67 2.87 -1.79 1.96 8.22%
DPS 1.47 1.26 1.03 0.76 1.52 0.51 0.86 9.33%
NAPS 0.3457 0.3211 0.2357 0.1037 0.1839 0.1625 0.1768 11.81%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.89 0.46 3.24 1.11 0.58 0.87 1.39 -
P/RPS 0.54 0.19 0.83 0.17 0.16 0.22 0.30 10.28%
P/EPS 11.88 8.08 16.62 3.07 2.05 -4.93 7.04 9.10%
EY 8.42 12.37 6.02 32.62 48.85 -20.27 14.21 -8.34%
DY 3.93 6.52 1.54 6.76 25.86 5.79 6.22 -7.36%
P/NAPS 1.08 0.60 2.82 1.09 0.32 0.54 0.78 5.56%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 27/02/07 24/02/06 28/02/05 26/02/04 -
Price 0.87 0.56 1.24 1.29 0.74 0.70 1.49 -
P/RPS 0.52 0.23 0.32 0.19 0.20 0.18 0.32 8.42%
P/EPS 11.62 9.84 6.36 3.56 2.61 -3.97 7.54 7.46%
EY 8.61 10.16 15.72 28.07 38.28 -25.19 13.26 -6.93%
DY 4.02 5.36 4.03 5.81 20.27 7.20 5.80 -5.92%
P/NAPS 1.06 0.73 1.08 1.26 0.41 0.44 0.84 3.94%

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