[AZRB] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 11.63%
YoY- 18.92%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,140,394 1,116,495 1,142,088 1,201,273 1,073,490 979,771 871,288 19.63%
PBT 60,177 72,234 51,130 50,460 53,808 28,897 32,554 50.56%
Tax -22,045 -36,605 -25,436 -25,846 -32,628 -10,581 -10,377 65.18%
NP 38,132 35,629 25,694 24,614 21,180 18,316 22,177 43.47%
-
NP to SH 39,047 37,538 29,123 27,205 24,370 20,277 23,697 39.46%
-
Tax Rate 36.63% 50.68% 49.75% 51.22% 60.64% 36.62% 31.88% -
Total Cost 1,102,262 1,080,866 1,116,394 1,176,659 1,052,310 961,455 849,111 18.98%
-
Net Worth 455,483 432,734 376,121 366,159 356,422 348,439 352,162 18.69%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 9,673 19,358 29,061 29,061 29,017 28,961 28,937 -51.80%
Div Payout % 24.78% 51.57% 99.79% 106.82% 119.07% 142.83% 122.12% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 455,483 432,734 376,121 366,159 356,422 348,439 352,162 18.69%
NOSH 531,548 531,540 485,317 483,698 484,204 485,156 482,413 6.67%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.34% 3.19% 2.25% 2.05% 1.97% 1.87% 2.55% -
ROE 8.57% 8.67% 7.74% 7.43% 6.84% 5.82% 6.73% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 214.54 214.30 235.33 248.35 221.70 201.95 180.61 12.14%
EPS 7.35 7.21 6.00 5.62 5.03 4.18 4.91 30.82%
DPS 1.82 3.72 6.00 6.00 6.00 6.00 6.00 -54.82%
NAPS 0.8569 0.8306 0.775 0.757 0.7361 0.7182 0.73 11.26%
Adjusted Per Share Value based on latest NOSH - 483,698
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 176.93 173.22 177.19 186.38 166.55 152.01 135.18 19.63%
EPS 6.06 5.82 4.52 4.22 3.78 3.15 3.68 39.40%
DPS 1.50 3.00 4.51 4.51 4.50 4.49 4.49 -51.82%
NAPS 0.7067 0.6714 0.5835 0.5681 0.553 0.5406 0.5464 18.69%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.13 1.10 1.00 0.635 0.635 0.65 0.705 -
P/RPS 0.53 0.51 0.42 0.26 0.29 0.32 0.39 22.66%
P/EPS 15.38 15.27 16.66 11.29 12.62 15.55 14.35 4.72%
EY 6.50 6.55 6.00 8.86 7.93 6.43 6.97 -4.54%
DY 1.61 3.38 6.00 9.45 9.45 9.23 8.51 -67.01%
P/NAPS 1.32 1.32 1.29 0.84 0.86 0.91 0.97 22.77%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 28/08/17 30/05/17 27/02/17 29/11/16 26/08/16 26/05/16 -
Price 1.05 1.08 1.11 0.685 0.62 0.645 0.715 -
P/RPS 0.49 0.50 0.47 0.28 0.28 0.32 0.40 14.47%
P/EPS 14.29 14.99 18.50 12.18 12.32 15.43 14.56 -1.23%
EY 7.00 6.67 5.41 8.21 8.12 6.48 6.87 1.25%
DY 1.73 3.44 5.41 8.76 9.68 9.30 8.39 -65.06%
P/NAPS 1.23 1.30 1.43 0.90 0.84 0.90 0.98 16.33%

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