[AZRB] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 7.78%
YoY- 18.94%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,043,224 975,330 1,000,744 1,201,273 1,125,700 1,146,842 1,237,484 -10.75%
PBT 62,996 56,992 27,116 50,462 60,549 29,202 24,436 87.90%
Tax -23,565 -15,892 -6,744 -25,845 -38,996 -9,920 -8,384 99.03%
NP 39,430 41,100 20,372 24,617 21,553 19,282 16,052 81.95%
-
NP to SH 42,646 43,908 24,460 27,209 25,244 20,814 16,788 86.06%
-
Tax Rate 37.41% 27.88% 24.87% 51.22% 64.40% 33.97% 34.31% -
Total Cost 1,003,793 934,230 980,372 1,176,656 1,104,146 1,127,560 1,221,432 -12.25%
-
Net Worth 455,483 432,734 376,121 365,723 355,525 347,642 352,162 18.69%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 9,662 12,879 19,361 - -
Div Payout % - - - 35.51% 51.02% 93.02% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 455,483 432,734 376,121 365,723 355,525 347,642 352,162 18.69%
NOSH 531,548 531,540 485,317 483,122 482,984 484,046 482,413 6.67%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.78% 4.21% 2.04% 2.05% 1.91% 1.68% 1.30% -
ROE 9.36% 10.15% 6.50% 7.44% 7.10% 5.99% 4.77% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 196.26 187.21 206.20 248.65 233.07 236.93 256.52 -16.33%
EPS 8.32 8.74 5.04 5.62 5.23 4.30 3.48 78.70%
DPS 0.00 0.00 0.00 2.00 2.67 4.00 0.00 -
NAPS 0.8569 0.8306 0.775 0.757 0.7361 0.7182 0.73 11.26%
Adjusted Per Share Value based on latest NOSH - 483,698
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 158.61 148.28 152.15 182.64 171.15 174.36 188.14 -10.74%
EPS 6.48 6.68 3.72 4.14 3.84 3.16 2.55 86.11%
DPS 0.00 0.00 0.00 1.47 1.96 2.94 0.00 -
NAPS 0.6925 0.6579 0.5718 0.556 0.5405 0.5285 0.5354 18.69%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.13 1.10 1.00 0.635 0.635 0.65 0.705 -
P/RPS 0.58 0.59 0.48 0.26 0.27 0.27 0.27 66.40%
P/EPS 14.08 13.05 19.84 11.28 12.15 15.12 20.26 -21.52%
EY 7.10 7.66 5.04 8.87 8.23 6.62 4.94 27.32%
DY 0.00 0.00 0.00 3.15 4.20 6.15 0.00 -
P/NAPS 1.32 1.32 1.29 0.84 0.86 0.91 0.97 22.77%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 28/08/17 30/05/17 27/02/17 29/11/16 26/08/16 26/05/16 -
Price 1.05 1.08 1.11 0.685 0.62 0.645 0.715 -
P/RPS 0.54 0.58 0.54 0.28 0.27 0.27 0.28 54.87%
P/EPS 13.09 12.81 22.02 12.16 11.86 15.00 20.55 -25.94%
EY 7.64 7.80 4.54 8.22 8.43 6.67 4.87 34.97%
DY 0.00 0.00 0.00 2.92 4.30 6.20 0.00 -
P/NAPS 1.23 1.30 1.43 0.90 0.84 0.90 0.98 16.33%

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