[AZRB] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.46%
YoY- 31.64%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 674,650 534,868 430,713 458,138 662,677 525,771 442,600 7.27%
PBT 37,775 24,429 -49,914 32,919 29,043 42,129 36,367 0.63%
Tax -19,188 -11,821 -11,451 -11,554 -12,597 -14,991 -11,976 8.16%
NP 18,587 12,608 -61,365 21,365 16,446 27,138 24,391 -4.42%
-
NP to SH 18,679 11,860 -61,630 20,704 15,728 26,295 24,154 -4.18%
-
Tax Rate 50.80% 48.39% - 35.10% 43.37% 35.58% 32.93% -
Total Cost 656,063 522,260 492,078 436,773 646,231 498,633 418,209 7.78%
-
Net Worth 207,692 191,288 181,438 227,412 211,190 155,040 68,214 20.36%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 9,674 8,290 6,743 5,003 -
Div Payout % - - - 46.73% 52.71% 25.64% 20.72% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 207,692 191,288 181,438 227,412 211,190 155,040 68,214 20.36%
NOSH 276,923 276,628 276,668 276,421 276,354 134,864 66,713 26.74%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.76% 2.36% -14.25% 4.66% 2.48% 5.16% 5.51% -
ROE 8.99% 6.20% -33.97% 9.10% 7.45% 16.96% 35.41% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 243.62 193.35 155.68 165.74 239.79 389.85 663.43 -15.36%
EPS 6.75 4.28 -22.27 7.49 5.69 10.80 18.10 -15.14%
DPS 0.00 0.00 0.00 3.50 3.00 5.00 7.50 -
NAPS 0.75 0.6915 0.6558 0.8227 0.7642 1.1496 1.0225 -5.02%
Adjusted Per Share Value based on latest NOSH - 277,267
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 104.67 82.98 66.82 71.08 102.81 81.57 68.67 7.27%
EPS 2.90 1.84 -9.56 3.21 2.44 4.08 3.75 -4.18%
DPS 0.00 0.00 0.00 1.50 1.29 1.05 0.78 -
NAPS 0.3222 0.2968 0.2815 0.3528 0.3277 0.2405 0.1058 20.37%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.68 0.67 1.10 0.89 0.46 3.24 1.11 -
P/RPS 0.28 0.35 0.71 0.54 0.19 0.83 0.17 8.66%
P/EPS 10.08 15.63 -4.94 11.88 8.08 16.62 3.07 21.89%
EY 9.92 6.40 -20.25 8.42 12.37 6.02 32.62 -17.98%
DY 0.00 0.00 0.00 3.93 6.52 1.54 6.76 -
P/NAPS 0.91 0.97 1.68 1.08 0.60 2.82 1.09 -2.96%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 28/02/08 27/02/07 -
Price 0.72 1.00 1.01 0.87 0.56 1.24 1.29 -
P/RPS 0.30 0.52 0.65 0.52 0.23 0.32 0.19 7.90%
P/EPS 10.67 23.32 -4.53 11.62 9.84 6.36 3.56 20.05%
EY 9.37 4.29 -22.06 8.61 10.16 15.72 28.07 -16.69%
DY 0.00 0.00 0.00 4.02 5.36 4.03 5.81 -
P/NAPS 0.96 1.45 1.54 1.06 0.73 1.08 1.26 -4.42%

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