[AZRB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -67.66%
YoY- 49.34%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,228,590 961,932 643,834 304,136 960,685 782,418 487,665 84.83%
PBT 24,984 18,543 16,250 12,612 61,566 47,247 28,496 -8.37%
Tax -15,966 -6,905 -5,687 -4,382 -35,769 -17,674 -7,946 59.03%
NP 9,018 11,638 10,563 8,230 25,797 29,573 20,550 -42.16%
-
NP to SH 14,665 17,583 14,438 9,132 28,234 31,985 21,954 -23.52%
-
Tax Rate 63.90% 37.24% 35.00% 34.74% 58.10% 37.41% 27.88% -
Total Cost 1,219,572 950,294 633,271 295,906 934,888 752,845 467,115 89.27%
-
Net Worth 461,731 473,215 467,898 458,471 457,025 455,483 432,734 4.40%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,980 5,316 - - 7,973 - - -
Div Payout % 40.78% 30.24% - - 28.24% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 461,731 473,215 467,898 458,471 457,025 455,483 432,734 4.40%
NOSH 598,098 531,642 531,642 531,642 531,548 531,548 531,540 8.15%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.73% 1.21% 1.64% 2.71% 2.69% 3.78% 4.21% -
ROE 3.18% 3.72% 3.09% 1.99% 6.18% 7.02% 5.07% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 205.42 180.94 121.10 57.22 180.73 147.20 93.60 68.63%
EPS 2.74 3.31 2.72 1.72 5.46 6.24 4.37 -26.68%
DPS 1.00 1.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.772 0.8901 0.8801 0.8625 0.8598 0.8569 0.8306 -4.74%
Adjusted Per Share Value based on latest NOSH - 531,642
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 190.61 149.24 99.89 47.19 149.05 121.39 75.66 84.83%
EPS 2.28 2.73 2.24 1.42 4.38 4.96 3.41 -23.48%
DPS 0.93 0.82 0.00 0.00 1.24 0.00 0.00 -
NAPS 0.7164 0.7342 0.7259 0.7113 0.7091 0.7067 0.6714 4.40%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.305 0.385 0.37 0.72 0.955 1.13 1.10 -
P/RPS 0.15 0.21 0.31 1.26 0.53 0.77 1.18 -74.62%
P/EPS 12.44 11.64 13.62 41.91 17.98 18.78 26.10 -38.90%
EY 8.04 8.59 7.34 2.39 5.56 5.33 3.83 63.72%
DY 3.28 2.60 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 0.40 0.43 0.42 0.83 1.11 1.32 1.32 -54.78%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 30/05/18 28/02/18 29/11/17 28/08/17 -
Price 0.445 0.32 0.445 0.375 0.785 1.05 1.08 -
P/RPS 0.22 0.18 0.37 0.66 0.43 0.71 1.15 -66.69%
P/EPS 18.15 9.68 16.39 21.83 14.78 17.45 25.63 -20.50%
EY 5.51 10.34 6.10 4.58 6.77 5.73 3.90 25.83%
DY 2.25 3.13 0.00 0.00 1.91 0.00 0.00 -
P/NAPS 0.58 0.36 0.51 0.43 0.91 1.23 1.30 -41.52%

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