[AZRB] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 34.05%
YoY- 74.72%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 573,421 309,371 714,972 485,757 308,622 153,055 662,359 -9.17%
PBT 14,601 6,109 32,082 23,685 17,787 5,637 25,668 -31.37%
Tax -4,960 -2,096 -10,503 -7,123 -4,881 -2,221 -13,411 -48.50%
NP 9,641 4,013 21,579 16,562 12,906 3,416 12,257 -14.80%
-
NP to SH 10,407 4,197 22,877 17,435 13,006 3,376 13,508 -15.97%
-
Tax Rate 33.97% 34.31% 32.74% 30.07% 27.44% 39.40% 52.25% -
Total Cost 563,780 305,358 693,393 469,195 295,716 149,639 650,102 -9.06%
-
Net Worth 347,642 352,162 339,914 337,900 336,125 332,921 277,827 16.13%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 9,680 - 9,673 9,659 9,669 - - -
Div Payout % 93.02% - 42.28% 55.40% 74.35% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 347,642 352,162 339,914 337,900 336,125 332,921 277,827 16.13%
NOSH 484,046 482,413 483,657 482,991 483,494 482,285 407,371 12.19%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.68% 1.30% 3.02% 3.41% 4.18% 2.23% 1.85% -
ROE 2.99% 1.19% 6.73% 5.16% 3.87% 1.01% 4.86% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 118.46 64.13 147.83 100.57 63.83 31.74 162.59 -19.04%
EPS 2.15 0.87 4.73 3.61 2.69 0.70 3.32 -25.16%
DPS 2.00 0.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.7182 0.73 0.7028 0.6996 0.6952 0.6903 0.682 3.51%
Adjusted Per Share Value based on latest NOSH - 481,413
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 88.97 48.00 110.93 75.36 47.88 23.75 102.76 -9.16%
EPS 1.61 0.65 3.55 2.71 2.02 0.52 2.10 -16.24%
DPS 1.50 0.00 1.50 1.50 1.50 0.00 0.00 -
NAPS 0.5394 0.5464 0.5274 0.5242 0.5215 0.5165 0.431 16.14%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.65 0.705 0.635 0.63 0.655 0.70 0.675 -
P/RPS 0.55 1.10 0.43 0.63 1.03 2.21 0.42 19.71%
P/EPS 30.23 81.03 13.42 17.45 24.35 100.00 20.36 30.18%
EY 3.31 1.23 7.45 5.73 4.11 1.00 4.91 -23.13%
DY 3.08 0.00 3.15 3.17 3.05 0.00 0.00 -
P/NAPS 0.91 0.97 0.90 0.90 0.94 1.01 0.99 -5.46%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 26/05/16 26/02/16 30/11/15 27/08/15 29/05/15 27/02/15 -
Price 0.645 0.715 0.59 0.645 0.505 0.70 0.71 -
P/RPS 0.54 1.11 0.40 0.64 0.79 2.21 0.44 14.64%
P/EPS 30.00 82.18 12.47 17.87 18.77 100.00 21.41 25.24%
EY 3.33 1.22 8.02 5.60 5.33 1.00 4.67 -20.20%
DY 3.10 0.00 3.39 3.10 3.96 0.00 0.00 -
P/NAPS 0.90 0.98 0.84 0.92 0.73 1.01 1.04 -9.19%

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