[AZRB] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -18.04%
YoY- 92.38%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 617,244 612,220 662,359 661,604 650,310 615,176 594,233 2.57%
PBT 35,574 22,548 25,668 24,958 30,422 35,504 24,464 28.44%
Tax -9,762 -8,884 -13,411 -12,564 -14,820 -17,592 -19,061 -36.06%
NP 25,812 13,664 12,257 12,394 15,602 17,912 5,403 184.46%
-
NP to SH 26,012 13,504 13,508 13,305 16,234 17,920 5,526 181.67%
-
Tax Rate 27.44% 39.40% 52.25% 50.34% 48.71% 49.55% 77.91% -
Total Cost 591,432 598,556 650,102 649,209 634,708 597,264 588,830 0.29%
-
Net Worth 336,125 332,921 277,827 264,463 221,369 217,694 215,682 34.52%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 19,339 - - - - - - -
Div Payout % 74.35% - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 336,125 332,921 277,827 264,463 221,369 217,694 215,682 34.52%
NOSH 483,494 482,285 407,371 391,333 329,959 276,543 277,512 44.93%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.18% 2.23% 1.85% 1.87% 2.40% 2.91% 0.91% -
ROE 7.74% 4.06% 4.86% 5.03% 7.33% 8.23% 2.56% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 127.66 126.94 162.59 169.06 197.09 222.45 214.13 -29.23%
EPS 5.38 2.80 3.32 3.40 4.92 6.48 2.00 93.77%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6952 0.6903 0.682 0.6758 0.6709 0.7872 0.7772 -7.18%
Adjusted Per Share Value based on latest NOSH - 387,916
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 95.76 94.98 102.76 102.65 100.89 95.44 92.19 2.57%
EPS 4.04 2.10 2.10 2.06 2.52 2.78 0.86 181.28%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5215 0.5165 0.431 0.4103 0.3435 0.3377 0.3346 34.53%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.655 0.70 0.675 0.76 0.70 0.655 0.915 -
P/RPS 0.51 0.55 0.42 0.45 0.36 0.29 0.43 12.08%
P/EPS 12.17 25.00 20.36 22.35 14.23 10.11 45.95 -58.85%
EY 8.21 4.00 4.91 4.47 7.03 9.89 2.18 142.64%
DY 6.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.01 0.99 1.12 1.04 0.83 1.18 -14.10%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 27/11/14 26/08/14 27/05/14 28/02/14 -
Price 0.505 0.70 0.71 0.71 0.735 0.695 0.835 -
P/RPS 0.40 0.55 0.44 0.42 0.37 0.31 0.39 1.70%
P/EPS 9.39 25.00 21.41 20.88 14.94 10.73 41.93 -63.22%
EY 10.65 4.00 4.67 4.79 6.69 9.32 2.38 172.29%
DY 7.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.01 1.04 1.05 1.10 0.88 1.07 -22.55%

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