[AZRB] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 36.61%
YoY- -51.86%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 662,357 625,958 650,517 607,782 594,233 625,114 603,521 6.37%
PBT 25,668 30,749 29,435 28,149 24,465 19,371 28,723 -7.20%
Tax -13,411 -21,055 -20,056 -20,532 -19,063 -13,711 -17,692 -16.82%
NP 12,257 9,694 9,379 7,617 5,402 5,660 11,031 7.25%
-
NP to SH 13,509 10,319 9,632 7,549 5,526 6,016 11,472 11.47%
-
Tax Rate 52.25% 68.47% 68.14% 72.94% 77.92% 70.78% 61.60% -
Total Cost 650,100 616,264 641,138 600,165 588,831 619,454 592,490 6.36%
-
Net Worth 277,889 262,154 221,884 217,694 217,184 214,661 210,397 20.31%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 277,889 262,154 221,884 217,694 217,184 214,661 210,397 20.31%
NOSH 407,462 387,916 330,727 276,543 279,444 279,761 277,678 29.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.85% 1.55% 1.44% 1.25% 0.91% 0.91% 1.83% -
ROE 4.86% 3.94% 4.34% 3.47% 2.54% 2.80% 5.45% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 162.56 161.36 196.69 219.78 212.65 223.44 217.35 -17.56%
EPS 3.32 2.66 2.91 2.73 1.98 2.15 4.13 -13.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.682 0.6758 0.6709 0.7872 0.7772 0.7673 0.7577 -6.75%
Adjusted Per Share Value based on latest NOSH - 276,543
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 100.70 95.17 98.90 92.40 90.34 95.04 91.76 6.37%
EPS 2.05 1.57 1.46 1.15 0.84 0.91 1.74 11.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4225 0.3986 0.3373 0.331 0.3302 0.3264 0.3199 20.31%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.675 0.76 0.70 0.655 0.915 0.93 0.83 -
P/RPS 0.42 0.47 0.36 0.30 0.43 0.42 0.38 6.88%
P/EPS 20.36 28.57 24.04 23.99 46.27 43.25 20.09 0.89%
EY 4.91 3.50 4.16 4.17 2.16 2.31 4.98 -0.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.12 1.04 0.83 1.18 1.21 1.10 -6.76%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 26/08/14 27/05/14 28/02/14 29/11/13 29/08/13 -
Price 0.71 0.71 0.735 0.695 0.835 0.95 0.89 -
P/RPS 0.44 0.44 0.37 0.32 0.39 0.43 0.41 4.80%
P/EPS 21.42 26.69 25.24 25.46 42.23 44.18 21.54 -0.37%
EY 4.67 3.75 3.96 3.93 2.37 2.26 4.64 0.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.05 1.10 0.88 1.07 1.24 1.17 -7.53%

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