[AZRB] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 30.91%
YoY- 144.46%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 651,912 645,825 661,618 662,357 625,958 650,517 607,782 4.77%
PBT 30,633 28,244 22,429 25,668 30,749 29,435 28,149 5.79%
Tax -11,110 -10,882 -11,234 -13,411 -21,055 -20,056 -20,532 -33.57%
NP 19,523 17,362 11,195 12,257 9,694 9,379 7,617 87.18%
-
NP to SH 20,964 18,397 12,405 13,509 10,319 9,632 7,549 97.44%
-
Tax Rate 36.27% 38.53% 50.09% 52.25% 68.47% 68.14% 72.94% -
Total Cost 632,389 628,463 650,423 650,100 616,264 641,138 600,165 3.54%
-
Net Worth 336,796 336,455 332,921 277,889 262,154 221,884 217,694 33.73%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 19,307 9,679 - - - - - -
Div Payout % 92.10% 52.61% - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 336,796 336,455 332,921 277,889 262,154 221,884 217,694 33.73%
NOSH 481,413 483,969 482,285 407,462 387,916 330,727 276,543 44.66%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.99% 2.69% 1.69% 1.85% 1.55% 1.44% 1.25% -
ROE 6.22% 5.47% 3.73% 4.86% 3.94% 4.34% 3.47% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 135.42 133.44 137.18 162.56 161.36 196.69 219.78 -27.56%
EPS 4.35 3.80 2.57 3.32 2.66 2.91 2.73 36.38%
DPS 4.01 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6996 0.6952 0.6903 0.682 0.6758 0.6709 0.7872 -7.55%
Adjusted Per Share Value based on latest NOSH - 407,462
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 99.11 98.19 100.59 100.70 95.17 98.90 92.40 4.78%
EPS 3.19 2.80 1.89 2.05 1.57 1.46 1.15 97.29%
DPS 2.94 1.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5121 0.5115 0.5062 0.4225 0.3986 0.3373 0.331 33.73%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.63 0.655 0.70 0.675 0.76 0.70 0.655 -
P/RPS 0.47 0.49 0.51 0.42 0.47 0.36 0.30 34.85%
P/EPS 14.47 17.23 27.21 20.36 28.57 24.04 23.99 -28.58%
EY 6.91 5.80 3.67 4.91 3.50 4.16 4.17 39.98%
DY 6.37 3.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.94 1.01 0.99 1.12 1.04 0.83 5.54%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 27/08/15 29/05/15 27/02/15 27/11/14 26/08/14 27/05/14 -
Price 0.645 0.505 0.70 0.71 0.71 0.735 0.695 -
P/RPS 0.48 0.38 0.51 0.44 0.44 0.37 0.32 31.00%
P/EPS 14.81 13.29 27.21 21.42 26.69 25.24 25.46 -30.29%
EY 6.75 7.53 3.67 4.67 3.75 3.96 3.93 43.37%
DY 6.22 3.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.73 1.01 1.04 1.05 1.10 0.88 3.00%

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