[AZRB] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 23.98%
YoY- -19.98%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,000,744 1,201,273 1,125,700 1,146,842 1,237,484 714,972 647,676 33.61%
PBT 27,116 50,462 60,549 29,202 24,436 32,082 31,580 -9.65%
Tax -6,744 -25,845 -38,996 -9,920 -8,384 -10,503 -9,497 -20.38%
NP 20,372 24,617 21,553 19,282 16,052 21,579 22,082 -5.22%
-
NP to SH 24,460 27,209 25,244 20,814 16,788 22,877 23,246 3.44%
-
Tax Rate 24.87% 51.22% 64.40% 33.97% 34.31% 32.74% 30.07% -
Total Cost 980,372 1,176,656 1,104,146 1,127,560 1,221,432 693,393 625,593 34.87%
-
Net Worth 376,121 365,723 355,525 347,642 352,162 339,914 337,900 7.39%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 9,662 12,879 19,361 - 9,673 12,879 -
Div Payout % - 35.51% 51.02% 93.02% - 42.28% 55.40% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 376,121 365,723 355,525 347,642 352,162 339,914 337,900 7.39%
NOSH 485,317 483,122 482,984 484,046 482,413 483,657 482,991 0.32%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.04% 2.05% 1.91% 1.68% 1.30% 3.02% 3.41% -
ROE 6.50% 7.44% 7.10% 5.99% 4.77% 6.73% 6.88% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 206.20 248.65 233.07 236.93 256.52 147.83 134.10 33.18%
EPS 5.04 5.62 5.23 4.30 3.48 4.73 4.81 3.15%
DPS 0.00 2.00 2.67 4.00 0.00 2.00 2.67 -
NAPS 0.775 0.757 0.7361 0.7182 0.73 0.7028 0.6996 7.05%
Adjusted Per Share Value based on latest NOSH - 485,156
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 152.15 182.64 171.15 174.36 188.14 108.70 98.47 33.61%
EPS 3.72 4.14 3.84 3.16 2.55 3.48 3.53 3.55%
DPS 0.00 1.47 1.96 2.94 0.00 1.47 1.96 -
NAPS 0.5718 0.556 0.5405 0.5285 0.5354 0.5168 0.5137 7.39%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.00 0.635 0.635 0.65 0.705 0.635 0.63 -
P/RPS 0.48 0.26 0.27 0.27 0.27 0.43 0.47 1.41%
P/EPS 19.84 11.28 12.15 15.12 20.26 13.42 13.09 31.91%
EY 5.04 8.87 8.23 6.62 4.94 7.45 7.64 -24.20%
DY 0.00 3.15 4.20 6.15 0.00 3.15 4.23 -
P/NAPS 1.29 0.84 0.86 0.91 0.97 0.90 0.90 27.09%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 27/02/17 29/11/16 26/08/16 26/05/16 26/02/16 30/11/15 -
Price 1.11 0.685 0.62 0.645 0.715 0.59 0.645 -
P/RPS 0.54 0.28 0.27 0.27 0.28 0.40 0.48 8.16%
P/EPS 22.02 12.16 11.86 15.00 20.55 12.47 13.40 39.21%
EY 4.54 8.22 8.43 6.67 4.87 8.02 7.46 -28.16%
DY 0.00 2.92 4.30 6.20 0.00 3.39 4.13 -
P/NAPS 1.43 0.90 0.84 0.90 0.98 0.84 0.92 34.14%

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