[AZRB] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -27.69%
YoY- 3.78%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,140,199 1,116,854 1,014,635 960,685 1,140,394 1,116,495 1,142,088 -0.11%
PBT 32,862 49,320 67,399 61,566 60,177 72,234 51,130 -25.50%
Tax -25,000 -33,510 -38,465 -35,769 -22,045 -36,605 -25,436 -1.14%
NP 7,862 15,810 28,934 25,797 38,132 35,629 25,694 -54.55%
-
NP to SH 13,832 20,718 31,251 28,234 39,047 37,538 29,123 -39.09%
-
Tax Rate 76.08% 67.94% 57.07% 58.10% 36.63% 50.68% 49.75% -
Total Cost 1,132,337 1,101,044 985,701 934,888 1,102,262 1,080,866 1,116,394 0.94%
-
Net Worth 473,215 467,898 458,471 457,025 455,483 432,734 376,121 16.52%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 13,289 7,973 7,973 7,973 9,673 19,358 29,061 -40.61%
Div Payout % 96.08% 38.48% 25.51% 28.24% 24.78% 51.57% 99.79% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 473,215 467,898 458,471 457,025 455,483 432,734 376,121 16.52%
NOSH 531,642 531,642 531,642 531,548 531,548 531,540 485,317 6.26%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.69% 1.42% 2.85% 2.69% 3.34% 3.19% 2.25% -
ROE 2.92% 4.43% 6.82% 6.18% 8.57% 8.67% 7.74% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 214.47 210.08 190.88 180.73 214.54 214.30 235.33 -5.99%
EPS 2.60 3.90 5.88 5.31 7.35 7.21 6.00 -42.70%
DPS 2.50 1.50 1.50 1.50 1.82 3.72 6.00 -44.18%
NAPS 0.8901 0.8801 0.8625 0.8598 0.8569 0.8306 0.775 9.66%
Adjusted Per Share Value based on latest NOSH - 531,548
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 176.90 173.28 157.42 149.05 176.93 173.22 177.19 -0.10%
EPS 2.15 3.21 4.85 4.38 6.06 5.82 4.52 -39.03%
DPS 2.06 1.24 1.24 1.24 1.50 3.00 4.51 -40.66%
NAPS 0.7342 0.7259 0.7113 0.7091 0.7067 0.6714 0.5835 16.53%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.385 0.37 0.72 0.955 1.13 1.10 1.00 -
P/RPS 0.18 0.18 0.38 0.53 0.53 0.51 0.42 -43.12%
P/EPS 14.80 9.49 12.25 17.98 15.38 15.27 16.66 -7.58%
EY 6.76 10.53 8.17 5.56 6.50 6.55 6.00 8.26%
DY 6.49 4.05 2.08 1.57 1.61 3.38 6.00 5.36%
P/NAPS 0.43 0.42 0.83 1.11 1.32 1.32 1.29 -51.89%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 30/05/18 28/02/18 29/11/17 28/08/17 30/05/17 -
Price 0.32 0.445 0.375 0.785 1.05 1.08 1.11 -
P/RPS 0.15 0.21 0.20 0.43 0.49 0.50 0.47 -53.26%
P/EPS 12.30 11.42 6.38 14.78 14.29 14.99 18.50 -23.80%
EY 8.13 8.76 15.68 6.77 7.00 6.67 5.41 31.16%
DY 7.81 3.37 4.00 1.91 1.73 3.44 5.41 27.70%
P/NAPS 0.36 0.51 0.43 0.91 1.23 1.30 1.43 -60.09%

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