[AZRB] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 43.71%
YoY- 18.94%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 782,418 487,665 250,186 1,201,273 844,275 573,421 309,371 85.52%
PBT 47,247 28,496 6,779 50,462 45,412 14,601 6,109 290.59%
Tax -17,674 -7,946 -1,686 -25,845 -29,247 -4,960 -2,096 313.74%
NP 29,573 20,550 5,093 24,617 16,165 9,641 4,013 278.23%
-
NP to SH 31,985 21,954 6,115 27,209 18,933 10,407 4,197 286.78%
-
Tax Rate 37.41% 27.88% 24.87% 51.22% 64.40% 33.97% 34.31% -
Total Cost 752,845 467,115 245,093 1,176,656 828,110 563,780 305,358 82.40%
-
Net Worth 455,483 432,734 376,121 365,723 355,525 347,642 352,162 18.69%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 9,662 9,659 9,680 - -
Div Payout % - - - 35.51% 51.02% 93.02% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 455,483 432,734 376,121 365,723 355,525 347,642 352,162 18.69%
NOSH 531,548 531,540 485,317 483,122 482,984 484,046 482,413 6.67%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.78% 4.21% 2.04% 2.05% 1.91% 1.68% 1.30% -
ROE 7.02% 5.07% 1.63% 7.44% 5.33% 2.99% 1.19% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 147.20 93.60 51.55 248.65 174.80 118.46 64.13 73.91%
EPS 6.24 4.37 1.26 5.62 3.92 2.15 0.87 271.46%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 0.8569 0.8306 0.775 0.757 0.7361 0.7182 0.73 11.26%
Adjusted Per Share Value based on latest NOSH - 483,698
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 121.39 75.66 38.82 186.38 130.99 88.97 48.00 85.51%
EPS 4.96 3.41 0.95 4.22 2.94 1.61 0.65 287.11%
DPS 0.00 0.00 0.00 1.50 1.50 1.50 0.00 -
NAPS 0.7067 0.6714 0.5835 0.5674 0.5516 0.5394 0.5464 18.69%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.13 1.10 1.00 0.635 0.635 0.65 0.705 -
P/RPS 0.77 1.18 1.94 0.26 0.36 0.55 1.10 -21.14%
P/EPS 18.78 26.10 79.37 11.28 16.20 30.23 81.03 -62.23%
EY 5.33 3.83 1.26 8.87 6.17 3.31 1.23 165.55%
DY 0.00 0.00 0.00 3.15 3.15 3.08 0.00 -
P/NAPS 1.32 1.32 1.29 0.84 0.86 0.91 0.97 22.77%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 28/08/17 30/05/17 27/02/17 29/11/16 26/08/16 26/05/16 -
Price 1.05 1.08 1.11 0.685 0.62 0.645 0.715 -
P/RPS 0.71 1.15 2.15 0.28 0.35 0.54 1.11 -25.74%
P/EPS 17.45 25.63 88.10 12.16 15.82 30.00 82.18 -64.37%
EY 5.73 3.90 1.14 8.22 6.32 3.33 1.22 180.19%
DY 0.00 0.00 0.00 2.92 3.23 3.10 0.00 -
P/NAPS 1.23 1.30 1.43 0.90 0.84 0.90 0.98 16.33%

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