[AZRB] QoQ Cumulative 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- 22.94%
YoY- 92.38%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 308,622 153,055 662,359 496,203 325,155 153,794 594,233 -35.46%
PBT 17,787 5,637 25,668 18,719 15,211 8,876 24,464 -19.19%
Tax -4,881 -2,221 -13,411 -9,423 -7,410 -4,398 -19,061 -59.77%
NP 12,906 3,416 12,257 9,296 7,801 4,478 5,403 78.97%
-
NP to SH 13,006 3,376 13,508 9,979 8,117 4,480 5,526 77.21%
-
Tax Rate 27.44% 39.40% 52.25% 50.34% 48.71% 49.55% 77.91% -
Total Cost 295,716 149,639 650,102 486,907 317,354 149,316 588,830 -36.89%
-
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 9,669 - - - - - - -
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 3.87% 1.01% 4.86% 3.77% 3.67% 2.06% 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 63.83 31.74 162.59 126.80 98.54 55.61 214.13 -55.47%
EPS 2.69 0.70 3.32 2.55 2.46 1.62 2.00 21.91%
DPS 2.00 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 47.88 23.75 102.76 76.98 50.45 23.86 92.19 -35.46%
EPS 2.02 0.52 2.10 1.55 1.26 0.70 0.86 76.97%
DPS 1.50 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 1.03 2.21 0.42 0.60 0.71 1.18 0.43 79.31%
P/EPS 24.35 100.00 20.36 29.80 28.46 40.43 45.95 -34.59%
EY 4.11 1.00 4.91 3.36 3.51 2.47 2.18 52.78%
DY 3.05 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 0.79 2.21 0.44 0.56 0.75 1.25 0.39 60.30%
P/EPS 18.77 100.00 21.41 27.84 29.88 42.90 41.93 -41.56%
EY 5.33 1.00 4.67 3.59 3.35 2.33 2.38 71.42%
DY 3.96 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