[AZRB] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 10.69%
YoY- 7.31%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,228,590 1,140,199 1,116,854 1,014,635 960,685 1,140,394 1,116,495 6.56%
PBT 24,984 32,862 49,320 67,399 61,566 60,177 72,234 -50.63%
Tax -15,966 -25,000 -33,510 -38,465 -35,769 -22,045 -36,605 -42.39%
NP 9,018 7,862 15,810 28,934 25,797 38,132 35,629 -59.88%
-
NP to SH 14,665 13,832 20,718 31,251 28,234 39,047 37,538 -46.46%
-
Tax Rate 63.90% 76.08% 67.94% 57.07% 58.10% 36.63% 50.68% -
Total Cost 1,219,572 1,132,337 1,101,044 985,701 934,888 1,102,262 1,080,866 8.35%
-
Net Worth 461,731 473,215 467,898 458,471 457,025 455,483 432,734 4.40%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 11,297 13,289 7,973 7,973 7,973 9,673 19,358 -30.09%
Div Payout % 77.04% 96.08% 38.48% 25.51% 28.24% 24.78% 51.57% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 461,731 473,215 467,898 458,471 457,025 455,483 432,734 4.40%
NOSH 598,098 531,642 531,642 531,642 531,548 531,548 531,540 8.15%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.73% 0.69% 1.42% 2.85% 2.69% 3.34% 3.19% -
ROE 3.18% 2.92% 4.43% 6.82% 6.18% 8.57% 8.67% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 205.42 214.47 210.08 190.88 180.73 214.54 214.30 -2.77%
EPS 2.45 2.60 3.90 5.88 5.31 7.35 7.21 -51.20%
DPS 1.89 2.50 1.50 1.50 1.50 1.82 3.72 -36.24%
NAPS 0.772 0.8901 0.8801 0.8625 0.8598 0.8569 0.8306 -4.74%
Adjusted Per Share Value based on latest NOSH - 531,642
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 190.61 176.90 173.28 157.42 149.05 176.93 173.22 6.56%
EPS 2.28 2.15 3.21 4.85 4.38 6.06 5.82 -46.36%
DPS 1.75 2.06 1.24 1.24 1.24 1.50 3.00 -30.11%
NAPS 0.7164 0.7342 0.7259 0.7113 0.7091 0.7067 0.6714 4.40%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.305 0.385 0.37 0.72 0.955 1.13 1.10 -
P/RPS 0.15 0.18 0.18 0.38 0.53 0.53 0.51 -55.67%
P/EPS 12.44 14.80 9.49 12.25 17.98 15.38 15.27 -12.73%
EY 8.04 6.76 10.53 8.17 5.56 6.50 6.55 14.59%
DY 6.19 6.49 4.05 2.08 1.57 1.61 3.38 49.52%
P/NAPS 0.40 0.43 0.42 0.83 1.11 1.32 1.32 -54.78%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 30/05/18 28/02/18 29/11/17 28/08/17 -
Price 0.445 0.32 0.445 0.375 0.785 1.05 1.08 -
P/RPS 0.22 0.15 0.21 0.20 0.43 0.49 0.50 -42.06%
P/EPS 18.15 12.30 11.42 6.38 14.78 14.29 14.99 13.56%
EY 5.51 8.13 8.76 15.68 6.77 7.00 6.67 -11.92%
DY 4.24 7.81 3.37 4.00 1.91 1.73 3.44 14.91%
P/NAPS 0.58 0.36 0.51 0.43 0.91 1.23 1.30 -41.52%

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