[AZRB] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 35.36%
YoY- 144.44%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 485,757 308,622 153,055 662,359 496,203 325,155 153,794 115.12%
PBT 23,685 17,787 5,637 25,668 18,719 15,211 8,876 92.26%
Tax -7,123 -4,881 -2,221 -13,411 -9,423 -7,410 -4,398 37.87%
NP 16,562 12,906 3,416 12,257 9,296 7,801 4,478 138.96%
-
NP to SH 17,435 13,006 3,376 13,508 9,979 8,117 4,480 147.21%
-
Tax Rate 30.07% 27.44% 39.40% 52.25% 50.34% 48.71% 49.55% -
Total Cost 469,195 295,716 149,639 650,102 486,907 317,354 149,316 114.38%
-
Net Worth 337,900 336,125 332,921 277,827 264,463 221,369 217,694 34.02%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 9,659 9,669 - - - - - -
Div Payout % 55.40% 74.35% - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 337,900 336,125 332,921 277,827 264,463 221,369 217,694 34.02%
NOSH 482,991 483,494 482,285 407,371 391,333 329,959 276,543 44.97%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.41% 4.18% 2.23% 1.85% 1.87% 2.40% 2.91% -
ROE 5.16% 3.87% 1.01% 4.86% 3.77% 3.67% 2.06% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 100.57 63.83 31.74 162.59 126.80 98.54 55.61 48.38%
EPS 3.61 2.69 0.70 3.32 2.55 2.46 1.62 70.52%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6996 0.6952 0.6903 0.682 0.6758 0.6709 0.7872 -7.55%
Adjusted Per Share Value based on latest NOSH - 407,462
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 73.85 46.92 23.27 100.70 75.44 49.44 23.38 115.12%
EPS 2.65 1.98 0.51 2.05 1.52 1.23 0.68 147.43%
DPS 1.47 1.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5137 0.511 0.5062 0.4224 0.4021 0.3366 0.331 34.01%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.63 0.655 0.70 0.675 0.76 0.70 0.655 -
P/RPS 0.63 1.03 2.21 0.42 0.60 0.71 1.18 -34.16%
P/EPS 17.45 24.35 100.00 20.36 29.80 28.46 40.43 -42.85%
EY 5.73 4.11 1.00 4.91 3.36 3.51 2.47 75.15%
DY 3.17 3.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.94 1.01 0.99 1.12 1.04 0.83 5.54%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 27/08/15 29/05/15 27/02/15 27/11/14 26/08/14 27/05/14 -
Price 0.645 0.505 0.70 0.71 0.71 0.735 0.695 -
P/RPS 0.64 0.79 2.21 0.44 0.56 0.75 1.25 -35.97%
P/EPS 17.87 18.77 100.00 21.41 27.84 29.88 42.90 -44.19%
EY 5.60 5.33 1.00 4.67 3.59 3.35 2.33 79.33%
DY 3.10 3.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.73 1.01 1.04 1.05 1.10 0.88 3.00%

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