[AZRB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -75.01%
YoY- -24.64%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 714,972 485,757 308,622 153,055 662,359 496,203 325,155 68.85%
PBT 32,082 23,685 17,787 5,637 25,668 18,719 15,211 64.23%
Tax -10,503 -7,123 -4,881 -2,221 -13,411 -9,423 -7,410 26.10%
NP 21,579 16,562 12,906 3,416 12,257 9,296 7,801 96.69%
-
NP to SH 22,877 17,435 13,006 3,376 13,508 9,979 8,117 99.15%
-
Tax Rate 32.74% 30.07% 27.44% 39.40% 52.25% 50.34% 48.71% -
Total Cost 693,393 469,195 295,716 149,639 650,102 486,907 317,354 68.14%
-
Net Worth 339,914 337,900 336,125 332,921 277,827 264,463 221,369 32.99%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 9,673 9,659 9,669 - - - - -
Div Payout % 42.28% 55.40% 74.35% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 339,914 337,900 336,125 332,921 277,827 264,463 221,369 32.99%
NOSH 483,657 482,991 483,494 482,285 407,371 391,333 329,959 28.94%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.02% 3.41% 4.18% 2.23% 1.85% 1.87% 2.40% -
ROE 6.73% 5.16% 3.87% 1.01% 4.86% 3.77% 3.67% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 147.83 100.57 63.83 31.74 162.59 126.80 98.54 30.95%
EPS 4.73 3.61 2.69 0.70 3.32 2.55 2.46 54.44%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.7028 0.6996 0.6952 0.6903 0.682 0.6758 0.6709 3.13%
Adjusted Per Share Value based on latest NOSH - 482,285
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 110.93 75.36 47.88 23.75 102.76 76.98 50.45 68.85%
EPS 3.55 2.71 2.02 0.52 2.10 1.55 1.26 99.10%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.5274 0.5242 0.5215 0.5165 0.431 0.4103 0.3435 32.98%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.635 0.63 0.655 0.70 0.675 0.76 0.70 -
P/RPS 0.43 0.63 1.03 2.21 0.42 0.60 0.71 -28.35%
P/EPS 13.42 17.45 24.35 100.00 20.36 29.80 28.46 -39.33%
EY 7.45 5.73 4.11 1.00 4.91 3.36 3.51 64.93%
DY 3.15 3.17 3.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.94 1.01 0.99 1.12 1.04 -9.16%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 27/08/15 29/05/15 27/02/15 27/11/14 26/08/14 -
Price 0.59 0.645 0.505 0.70 0.71 0.71 0.735 -
P/RPS 0.40 0.64 0.79 2.21 0.44 0.56 0.75 -34.15%
P/EPS 12.47 17.87 18.77 100.00 21.41 27.84 29.88 -44.06%
EY 8.02 5.60 5.33 1.00 4.67 3.59 3.35 78.67%
DY 3.39 3.10 3.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 0.73 1.01 1.04 1.05 1.10 -16.41%

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