[AZRB] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 27.59%
YoY- -16.04%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 661,618 662,357 625,958 650,517 607,782 594,233 625,114 3.85%
PBT 22,429 25,668 30,749 29,435 28,149 24,465 19,371 10.27%
Tax -11,234 -13,411 -21,055 -20,056 -20,532 -19,063 -13,711 -12.44%
NP 11,195 12,257 9,694 9,379 7,617 5,402 5,660 57.63%
-
NP to SH 12,405 13,509 10,319 9,632 7,549 5,526 6,016 62.07%
-
Tax Rate 50.09% 52.25% 68.47% 68.14% 72.94% 77.92% 70.78% -
Total Cost 650,423 650,100 616,264 641,138 600,165 588,831 619,454 3.30%
-
Net Worth 332,921 277,889 262,154 221,884 217,694 217,184 214,661 34.02%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 332,921 277,889 262,154 221,884 217,694 217,184 214,661 34.02%
NOSH 482,285 407,462 387,916 330,727 276,543 279,444 279,761 43.82%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.69% 1.85% 1.55% 1.44% 1.25% 0.91% 0.91% -
ROE 3.73% 4.86% 3.94% 4.34% 3.47% 2.54% 2.80% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 137.18 162.56 161.36 196.69 219.78 212.65 223.44 -27.78%
EPS 2.57 3.32 2.66 2.91 2.73 1.98 2.15 12.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6903 0.682 0.6758 0.6709 0.7872 0.7772 0.7673 -6.81%
Adjusted Per Share Value based on latest NOSH - 330,727
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 102.65 102.76 97.12 100.93 94.30 92.19 96.99 3.85%
EPS 1.92 2.10 1.60 1.49 1.17 0.86 0.93 62.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5165 0.4311 0.4067 0.3443 0.3377 0.337 0.333 34.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.70 0.675 0.76 0.70 0.655 0.915 0.93 -
P/RPS 0.51 0.42 0.47 0.36 0.30 0.43 0.42 13.83%
P/EPS 27.21 20.36 28.57 24.04 23.99 46.27 43.25 -26.59%
EY 3.67 4.91 3.50 4.16 4.17 2.16 2.31 36.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.99 1.12 1.04 0.83 1.18 1.21 -11.35%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 26/08/14 27/05/14 28/02/14 29/11/13 -
Price 0.70 0.71 0.71 0.735 0.695 0.835 0.95 -
P/RPS 0.51 0.44 0.44 0.37 0.32 0.39 0.43 12.05%
P/EPS 27.21 21.42 26.69 25.24 25.46 42.23 44.18 -27.63%
EY 3.67 4.67 3.75 3.96 3.93 2.37 2.26 38.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.04 1.05 1.10 0.88 1.07 1.24 -12.79%

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