[AZRB] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -33.8%
YoY- 3.77%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,282,576 1,287,668 1,216,544 960,685 1,043,224 975,330 1,000,744 17.97%
PBT 24,724 32,500 50,448 61,566 62,996 56,992 27,116 -5.96%
Tax -9,206 -11,374 -17,528 -35,769 -23,565 -15,892 -6,744 23.03%
NP 15,517 21,126 32,920 25,797 39,430 41,100 20,372 -16.58%
-
NP to SH 23,444 28,876 36,528 28,234 42,646 43,908 24,460 -2.78%
-
Tax Rate 37.24% 35.00% 34.74% 58.10% 37.41% 27.88% 24.87% -
Total Cost 1,267,058 1,266,542 1,183,624 934,888 1,003,793 934,230 980,372 18.63%
-
Net Worth 473,215 467,898 458,471 457,025 455,483 432,734 376,121 16.52%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 7,088 - - 7,973 - - - -
Div Payout % 30.24% - - 28.24% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 473,215 467,898 458,471 457,025 455,483 432,734 376,121 16.52%
NOSH 531,642 531,642 531,642 531,548 531,548 531,540 485,317 6.26%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.21% 1.64% 2.71% 2.69% 3.78% 4.21% 2.04% -
ROE 4.95% 6.17% 7.97% 6.18% 9.36% 10.15% 6.50% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 241.25 242.21 228.86 180.73 196.26 187.21 206.20 11.02%
EPS 4.41 5.44 6.88 5.46 8.32 8.74 5.04 -8.50%
DPS 1.33 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.8901 0.8801 0.8625 0.8598 0.8569 0.8306 0.775 9.66%
Adjusted Per Share Value based on latest NOSH - 531,548
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 198.99 199.78 188.74 149.05 161.85 151.32 155.26 17.97%
EPS 3.64 4.48 5.67 4.38 6.62 6.81 3.79 -2.65%
DPS 1.10 0.00 0.00 1.24 0.00 0.00 0.00 -
NAPS 0.7342 0.7259 0.7113 0.7091 0.7067 0.6714 0.5835 16.53%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.385 0.37 0.72 0.955 1.13 1.10 1.00 -
P/RPS 0.16 0.15 0.31 0.53 0.58 0.59 0.48 -51.89%
P/EPS 8.73 6.81 10.48 17.98 14.08 13.05 19.84 -42.11%
EY 11.45 14.68 9.54 5.56 7.10 7.66 5.04 72.72%
DY 3.46 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.83 1.11 1.32 1.32 1.29 -51.89%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 30/05/18 28/02/18 29/11/17 28/08/17 30/05/17 -
Price 0.32 0.445 0.375 0.785 1.05 1.08 1.11 -
P/RPS 0.13 0.18 0.16 0.43 0.54 0.58 0.54 -61.26%
P/EPS 7.26 8.19 5.46 14.78 13.09 12.81 22.02 -52.24%
EY 13.78 12.21 18.32 6.77 7.64 7.80 4.54 109.49%
DY 4.17 0.00 0.00 1.91 0.00 0.00 0.00 -
P/NAPS 0.36 0.51 0.43 0.91 1.23 1.30 1.43 -60.09%

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