Highlights

[AZRB] YoY Quarter Result on 2018-09-30 [#3]

Stock [AZRB]: AHMAD ZAKI RESOURCES BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -40.73%    YoY -     -68.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 318,098 294,753 270,854 177,135 171,048 195,607 174,014 10.57%
  YoY % 7.92% 8.82% 52.91% 3.56% -12.56% 12.41% -
  Horiz. % 182.80% 169.38% 155.65% 101.79% 98.30% 112.41% 100.00%
PBT 2,293 18,751 30,808 5,897 3,508 2,194 11,546 -23.61%
  YoY % -87.77% -39.14% 422.44% 68.10% 59.89% -81.00% -
  Horiz. % 19.86% 162.40% 266.83% 51.07% 30.38% 19.00% 100.00%
Tax -1,218 -9,728 -24,288 -2,241 -2,013 -1,014 -4,995 -20.95%
  YoY % 87.48% 59.95% -983.80% -11.33% -98.52% 79.70% -
  Horiz. % 24.38% 194.75% 486.25% 44.86% 40.30% 20.30% 100.00%
NP 1,075 9,023 6,520 3,656 1,495 1,180 6,551 -26.00%
  YoY % -88.09% 38.39% 78.34% 144.55% 26.69% -81.99% -
  Horiz. % 16.41% 137.73% 99.53% 55.81% 22.82% 18.01% 100.00%
NP to SH 3,145 10,031 8,522 4,429 1,862 1,175 6,631 -11.69%
  YoY % -68.65% 17.71% 92.41% 137.86% 58.47% -82.28% -
  Horiz. % 47.43% 151.27% 128.52% 66.79% 28.08% 17.72% 100.00%
Tax Rate 53.12 % 51.88 % 78.84 % 38.00 % 57.38 % 46.22 % 43.26 % 3.48%
  YoY % 2.39% -34.20% 107.47% -33.77% 24.15% 6.84% -
  Horiz. % 122.79% 119.93% 182.25% 87.84% 132.64% 106.84% 100.00%
Total Cost 317,023 285,730 264,334 173,479 169,553 194,427 167,463 11.22%
  YoY % 10.95% 8.09% 52.37% 2.32% -12.79% 16.10% -
  Horiz. % 189.31% 170.62% 157.85% 103.59% 101.25% 116.10% 100.00%
Net Worth 473,215 455,483 356,422 336,796 262,154 214,661 207,253 14.74%
  YoY % 3.89% 27.79% 5.83% 28.47% 22.12% 3.57% -
  Horiz. % 228.33% 219.77% 171.97% 162.50% 126.49% 103.57% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 5,316 - 9,684 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.90% 0.00% 100.00% - - - -
Div Payout % 169.04 % - % 113.64 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.75% 0.00% 100.00% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 473,215 455,483 356,422 336,796 262,154 214,661 207,253 14.74%
  YoY % 3.89% 27.79% 5.83% 28.47% 22.12% 3.57% -
  Horiz. % 228.33% 219.77% 171.97% 162.50% 126.49% 103.57% 100.00%
NOSH 531,642 531,548 484,204 481,413 387,916 279,761 277,447 11.44%
  YoY % 0.02% 9.78% 0.58% 24.10% 38.66% 0.83% -
  Horiz. % 191.62% 191.59% 174.52% 173.51% 139.82% 100.83% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.34 % 3.06 % 2.41 % 2.06 % 0.87 % 0.60 % 3.76 % -32.99%
  YoY % -88.89% 26.97% 16.99% 136.78% 45.00% -84.04% -
  Horiz. % 9.04% 81.38% 64.10% 54.79% 23.14% 15.96% 100.00%
ROE 0.66 % 2.20 % 2.39 % 1.32 % 0.71 % 0.55 % 3.20 % -23.13%
  YoY % -70.00% -7.95% 81.06% 85.92% 29.09% -82.81% -
  Horiz. % 20.63% 68.75% 74.69% 41.25% 22.19% 17.19% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 59.83 55.45 55.94 36.79 44.09 69.92 62.72 -0.78%
  YoY % 7.90% -0.88% 52.05% -16.56% -36.94% 11.48% -
  Horiz. % 95.39% 88.41% 89.19% 58.66% 70.30% 111.48% 100.00%
EPS 0.59 1.89 1.76 0.92 0.48 0.42 2.39 -20.79%
  YoY % -68.78% 7.39% 91.30% 91.67% 14.29% -82.43% -
  Horiz. % 24.69% 79.08% 73.64% 38.49% 20.08% 17.57% 100.00%
DPS 1.00 0.00 2.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 100.00% - - - -
NAPS 0.8901 0.8569 0.7361 0.6996 0.6758 0.7673 0.7470 2.96%
  YoY % 3.87% 16.41% 5.22% 3.52% -11.92% 2.72% -
  Horiz. % 119.16% 114.71% 98.54% 93.65% 90.47% 102.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 598,098
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 53.18 49.28 45.29 29.62 28.60 32.70 29.09 10.57%
  YoY % 7.91% 8.81% 52.90% 3.57% -12.54% 12.41% -
  Horiz. % 182.81% 169.41% 155.69% 101.82% 98.32% 112.41% 100.00%
EPS 0.53 1.68 1.42 0.74 0.31 0.20 1.11 -11.59%
  YoY % -68.45% 18.31% 91.89% 138.71% 55.00% -81.98% -
  Horiz. % 47.75% 151.35% 127.93% 66.67% 27.93% 18.02% 100.00%
DPS 0.89 0.00 1.62 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.94% 0.00% 100.00% - - - -
NAPS 0.7912 0.7616 0.5959 0.5631 0.4383 0.3589 0.3465 14.75%
  YoY % 3.89% 27.81% 5.82% 28.47% 22.12% 3.58% -
  Horiz. % 228.34% 219.80% 171.98% 162.51% 126.49% 103.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.3850 1.1300 0.6350 0.6300 0.7600 0.9300 0.6800 -
P/RPS 0.64 2.04 1.14 1.71 1.72 1.33 1.08 -8.35%
  YoY % -68.63% 78.95% -33.33% -0.58% 29.32% 23.15% -
  Horiz. % 59.26% 188.89% 105.56% 158.33% 159.26% 123.15% 100.00%
P/EPS 65.08 59.88 36.08 68.48 158.33 221.43 28.45 14.78%
  YoY % 8.68% 65.96% -47.31% -56.75% -28.50% 678.31% -
  Horiz. % 228.75% 210.47% 126.82% 240.70% 556.52% 778.31% 100.00%
EY 1.54 1.67 2.77 1.46 0.63 0.45 3.51 -12.82%
  YoY % -7.78% -39.71% 89.73% 131.75% 40.00% -87.18% -
  Horiz. % 43.87% 47.58% 78.92% 41.60% 17.95% 12.82% 100.00%
DY 2.60 0.00 3.15 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.54% 0.00% 100.00% - - - -
P/NAPS 0.43 1.32 0.86 0.90 1.12 1.21 0.91 -11.74%
  YoY % -67.42% 53.49% -4.44% -19.64% -7.44% 32.97% -
  Horiz. % 47.25% 145.05% 94.51% 98.90% 123.08% 132.97% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 29/11/17 29/11/16 30/11/15 27/11/14 29/11/13 27/11/12 -
Price 0.3200 1.0500 0.6200 0.6450 0.7100 0.9500 0.6700 -
P/RPS 0.53 1.89 1.11 1.75 1.61 1.36 1.07 -11.04%
  YoY % -71.96% 70.27% -36.57% 8.70% 18.38% 27.10% -
  Horiz. % 49.53% 176.64% 103.74% 163.55% 150.47% 127.10% 100.00%
P/EPS 54.09 55.64 35.23 70.11 147.92 226.19 28.03 11.57%
  YoY % -2.79% 57.93% -49.75% -52.60% -34.60% 706.96% -
  Horiz. % 192.97% 198.50% 125.69% 250.12% 527.72% 806.96% 100.00%
EY 1.85 1.80 2.84 1.43 0.68 0.44 3.57 -10.37%
  YoY % 2.78% -36.62% 98.60% 110.29% 54.55% -87.68% -
  Horiz. % 51.82% 50.42% 79.55% 40.06% 19.05% 12.32% 100.00%
DY 3.13 0.00 3.23 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.90% 0.00% 100.00% - - - -
P/NAPS 0.36 1.23 0.84 0.92 1.05 1.24 0.90 -14.16%
  YoY % -70.73% 46.43% -8.70% -12.38% -15.32% 37.78% -
  Horiz. % 40.00% 136.67% 93.33% 102.22% 116.67% 137.78% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers