[AZRB] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 28.89%
YoY- 85.13%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,014,635 960,685 1,140,394 1,116,495 1,142,088 1,201,273 1,073,490 -3.69%
PBT 67,399 61,566 60,177 72,234 51,130 50,460 53,808 16.21%
Tax -38,465 -35,769 -22,045 -36,605 -25,436 -25,846 -32,628 11.60%
NP 28,934 25,797 38,132 35,629 25,694 24,614 21,180 23.14%
-
NP to SH 31,251 28,234 39,047 37,538 29,123 27,205 24,370 18.05%
-
Tax Rate 57.07% 58.10% 36.63% 50.68% 49.75% 51.22% 60.64% -
Total Cost 985,701 934,888 1,102,262 1,080,866 1,116,394 1,176,659 1,052,310 -4.26%
-
Net Worth 458,471 457,025 455,483 432,734 376,121 366,159 356,422 18.29%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 7,973 7,973 9,673 19,358 29,061 29,061 29,017 -57.76%
Div Payout % 25.51% 28.24% 24.78% 51.57% 99.79% 106.82% 119.07% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 458,471 457,025 455,483 432,734 376,121 366,159 356,422 18.29%
NOSH 531,642 531,548 531,548 531,540 485,317 483,698 484,204 6.43%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.85% 2.69% 3.34% 3.19% 2.25% 2.05% 1.97% -
ROE 6.82% 6.18% 8.57% 8.67% 7.74% 7.43% 6.84% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 190.88 180.73 214.54 214.30 235.33 248.35 221.70 -9.50%
EPS 5.88 5.31 7.35 7.21 6.00 5.62 5.03 10.98%
DPS 1.50 1.50 1.82 3.72 6.00 6.00 6.00 -60.34%
NAPS 0.8625 0.8598 0.8569 0.8306 0.775 0.757 0.7361 11.15%
Adjusted Per Share Value based on latest NOSH - 531,540
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 154.26 146.06 173.38 169.75 173.64 182.64 163.21 -3.69%
EPS 4.75 4.29 5.94 5.71 4.43 4.14 3.71 17.92%
DPS 1.21 1.21 1.47 2.94 4.42 4.42 4.41 -57.80%
NAPS 0.697 0.6948 0.6925 0.6579 0.5718 0.5567 0.5419 18.28%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.72 0.955 1.13 1.10 1.00 0.635 0.635 -
P/RPS 0.38 0.53 0.53 0.51 0.42 0.26 0.29 19.76%
P/EPS 12.25 17.98 15.38 15.27 16.66 11.29 12.62 -1.96%
EY 8.17 5.56 6.50 6.55 6.00 8.86 7.93 2.00%
DY 2.08 1.57 1.61 3.38 6.00 9.45 9.45 -63.57%
P/NAPS 0.83 1.11 1.32 1.32 1.29 0.84 0.86 -2.34%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 29/11/17 28/08/17 30/05/17 27/02/17 29/11/16 -
Price 0.375 0.785 1.05 1.08 1.11 0.685 0.62 -
P/RPS 0.20 0.43 0.49 0.50 0.47 0.28 0.28 -20.11%
P/EPS 6.38 14.78 14.29 14.99 18.50 12.18 12.32 -35.53%
EY 15.68 6.77 7.00 6.67 5.41 8.21 8.12 55.13%
DY 4.00 1.91 1.73 3.44 5.41 8.76 9.68 -44.55%
P/NAPS 0.43 0.91 1.23 1.30 1.43 0.90 0.84 -36.03%

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