[AZRB] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 3.77%
YoY- 290.37%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 511,895 629,379 478,020 366,383 198,843 274,504 415,080 3.55%
PBT 30,767 35,788 38,395 36,824 -4,645 19,683 18,861 8.48%
Tax -11,652 -14,378 -11,409 -14,163 -7,172 -6,325 -5,919 11.93%
NP 19,115 21,410 26,986 22,661 -11,817 13,358 12,942 6.70%
-
NP to SH 18,632 20,632 26,418 22,496 -11,817 13,358 12,942 6.25%
-
Tax Rate 37.87% 40.18% 29.71% 38.46% - 32.13% 31.38% -
Total Cost 492,780 607,969 451,034 343,722 210,660 261,146 402,138 3.44%
-
Net Worth 216,206 204,549 133,655 69,554 105,170 119,758 92,737 15.13%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 8,282 - - 10,001 3,355 5,612 4,688 9.93%
Div Payout % 44.45% - - 44.46% 0.00% 42.01% 36.23% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 216,206 204,549 133,655 69,554 105,170 119,758 92,737 15.13%
NOSH 276,478 276,081 66,827 69,554 66,702 66,484 46,368 34.62%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.73% 3.40% 5.65% 6.19% -5.94% 4.87% 3.12% -
ROE 8.62% 10.09% 19.77% 32.34% -11.24% 11.15% 13.96% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 185.15 227.97 715.30 526.76 298.10 412.89 895.17 -23.07%
EPS 6.74 7.47 39.53 32.34 -17.72 20.09 27.91 -21.06%
DPS 3.00 0.00 0.00 14.38 5.04 8.44 10.11 -18.31%
NAPS 0.782 0.7409 2.00 1.00 1.5767 1.8013 2.00 -14.47%
Adjusted Per Share Value based on latest NOSH - 69,554
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 77.83 95.69 72.68 55.70 30.23 41.73 63.11 3.55%
EPS 2.83 3.14 4.02 3.42 -1.80 2.03 1.97 6.21%
DPS 1.26 0.00 0.00 1.52 0.51 0.85 0.71 10.02%
NAPS 0.3287 0.311 0.2032 0.1057 0.1599 0.1821 0.141 15.13%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.75 0.75 1.66 1.09 0.63 1.16 1.76 -
P/RPS 0.41 0.33 0.23 0.21 0.21 0.28 0.20 12.69%
P/EPS 11.13 10.04 4.20 3.37 -3.56 5.77 6.31 9.91%
EY 8.99 9.96 23.81 29.67 -28.12 17.32 15.86 -9.01%
DY 4.00 0.00 0.00 13.19 8.00 7.28 5.75 -5.86%
P/NAPS 0.96 1.01 0.83 1.09 0.40 0.64 0.88 1.45%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 29/08/08 29/08/07 28/08/06 26/08/05 18/08/04 28/08/03 -
Price 0.90 0.72 2.01 1.04 0.55 1.02 1.46 -
P/RPS 0.49 0.32 0.28 0.20 0.18 0.25 0.16 20.48%
P/EPS 13.36 9.63 5.08 3.22 -3.10 5.08 5.23 16.90%
EY 7.49 10.38 19.67 31.10 -32.21 19.70 19.12 -14.44%
DY 3.33 0.00 0.00 13.83 9.16 8.28 6.93 -11.48%
P/NAPS 1.15 0.97 1.01 1.04 0.35 0.57 0.73 7.86%

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