[AZRB] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 43.61%
YoY- 127.72%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 651,912 625,958 625,114 656,270 444,604 484,277 508,075 4.24%
PBT 30,633 30,749 19,371 36,738 -64,835 41,431 30,454 0.09%
Tax -11,110 -21,055 -13,711 -15,613 -9,218 -13,844 -11,240 -0.19%
NP 19,523 9,694 5,660 21,125 -74,053 27,587 19,214 0.26%
-
NP to SH 20,964 10,319 6,016 20,592 -74,290 26,912 18,835 1.80%
-
Tax Rate 36.27% 68.47% 70.78% 42.50% - 33.41% 36.91% -
Total Cost 632,389 616,264 619,454 635,145 518,657 456,690 488,861 4.38%
-
Net Worth 336,796 262,154 214,661 207,253 184,302 226,728 221,785 7.20%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 19,307 - - - - - 8,282 15.14%
Div Payout % 92.10% - - - - - 43.97% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 336,796 262,154 214,661 207,253 184,302 226,728 221,785 7.20%
NOSH 481,413 387,916 279,761 277,447 269,999 277,073 275,990 9.71%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.99% 1.55% 0.91% 3.22% -16.66% 5.70% 3.78% -
ROE 6.22% 3.94% 2.80% 9.94% -40.31% 11.87% 8.49% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 135.42 161.36 223.44 236.54 164.67 174.78 184.09 -4.98%
EPS 4.35 2.66 2.15 7.42 -27.51 9.71 6.82 -7.21%
DPS 4.01 0.00 0.00 0.00 0.00 0.00 3.00 4.95%
NAPS 0.6996 0.6758 0.7673 0.747 0.6826 0.8183 0.8036 -2.28%
Adjusted Per Share Value based on latest NOSH - 277,447
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 101.14 97.12 96.99 101.82 68.98 75.13 78.83 4.23%
EPS 3.25 1.60 0.93 3.19 -11.53 4.18 2.92 1.79%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 1.28 15.24%
NAPS 0.5225 0.4067 0.333 0.3215 0.2859 0.3518 0.3441 7.20%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.63 0.76 0.93 0.68 0.61 0.87 0.93 -
P/RPS 0.47 0.47 0.42 0.29 0.37 0.50 0.51 -1.35%
P/EPS 14.47 28.57 43.25 9.16 -2.22 8.96 13.63 1.00%
EY 6.91 3.50 2.31 10.91 -45.11 11.16 7.34 -1.00%
DY 6.37 0.00 0.00 0.00 0.00 0.00 3.23 11.97%
P/NAPS 0.90 1.12 1.21 0.91 0.89 1.06 1.16 -4.13%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 29/11/13 27/11/12 30/11/11 30/11/10 24/11/09 -
Price 0.645 0.71 0.95 0.67 0.67 1.02 0.93 -
P/RPS 0.48 0.44 0.43 0.28 0.41 0.58 0.51 -1.00%
P/EPS 14.81 26.69 44.18 9.03 -2.44 10.50 13.63 1.39%
EY 6.75 3.75 2.26 11.08 -41.07 9.52 7.34 -1.38%
DY 6.22 0.00 0.00 0.00 0.00 0.00 3.23 11.53%
P/NAPS 0.92 1.05 1.24 0.90 0.98 1.25 1.16 -3.78%

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