[AZRB] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 81.93%
YoY- 8.59%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 487,665 250,186 1,201,273 844,275 573,421 309,371 714,972 -22.53%
PBT 28,496 6,779 50,462 45,412 14,601 6,109 32,082 -7.60%
Tax -7,946 -1,686 -25,845 -29,247 -4,960 -2,096 -10,503 -16.98%
NP 20,550 5,093 24,617 16,165 9,641 4,013 21,579 -3.20%
-
NP to SH 21,954 6,115 27,209 18,933 10,407 4,197 22,877 -2.71%
-
Tax Rate 27.88% 24.87% 51.22% 64.40% 33.97% 34.31% 32.74% -
Total Cost 467,115 245,093 1,176,656 828,110 563,780 305,358 693,393 -23.17%
-
Net Worth 432,734 376,121 365,723 355,525 347,642 352,162 339,914 17.48%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 9,662 9,659 9,680 - 9,673 -
Div Payout % - - 35.51% 51.02% 93.02% - 42.28% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 432,734 376,121 365,723 355,525 347,642 352,162 339,914 17.48%
NOSH 531,540 485,317 483,122 482,984 484,046 482,413 483,657 6.50%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.21% 2.04% 2.05% 1.91% 1.68% 1.30% 3.02% -
ROE 5.07% 1.63% 7.44% 5.33% 2.99% 1.19% 6.73% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 93.60 51.55 248.65 174.80 118.46 64.13 147.83 -26.28%
EPS 4.37 1.26 5.62 3.92 2.15 0.87 4.73 -5.14%
DPS 0.00 0.00 2.00 2.00 2.00 0.00 2.00 -
NAPS 0.8306 0.775 0.757 0.7361 0.7182 0.73 0.7028 11.79%
Adjusted Per Share Value based on latest NOSH - 484,204
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 75.66 38.82 186.38 130.99 88.97 48.00 110.93 -22.53%
EPS 3.41 0.95 4.22 2.94 1.61 0.65 3.55 -2.64%
DPS 0.00 0.00 1.50 1.50 1.50 0.00 1.50 -
NAPS 0.6714 0.5835 0.5674 0.5516 0.5394 0.5464 0.5274 17.47%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.10 1.00 0.635 0.635 0.65 0.705 0.635 -
P/RPS 1.18 1.94 0.26 0.36 0.55 1.10 0.43 96.12%
P/EPS 26.10 79.37 11.28 16.20 30.23 81.03 13.42 55.87%
EY 3.83 1.26 8.87 6.17 3.31 1.23 7.45 -35.85%
DY 0.00 0.00 3.15 3.15 3.08 0.00 3.15 -
P/NAPS 1.32 1.29 0.84 0.86 0.91 0.97 0.90 29.11%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 30/05/17 27/02/17 29/11/16 26/08/16 26/05/16 26/02/16 -
Price 1.08 1.11 0.685 0.62 0.645 0.715 0.59 -
P/RPS 1.15 2.15 0.28 0.35 0.54 1.11 0.40 102.31%
P/EPS 25.63 88.10 12.16 15.82 30.00 82.18 12.47 61.72%
EY 3.90 1.14 8.22 6.32 3.33 1.22 8.02 -38.18%
DY 0.00 0.00 2.92 3.23 3.10 0.00 3.39 -
P/NAPS 1.30 1.43 0.90 0.84 0.90 0.98 0.84 33.83%

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