[AZRB] QoQ TTM Result on 31-Mar-2019

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019
Profit Trend
QoQ- -36.82%
YoY- -70.35%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,040,246 1,023,850 1,081,338 1,177,729 1,228,590 1,140,199 1,116,854 -4.61%
PBT -28,125 18,037 18,002 15,832 24,984 32,862 49,320 -
Tax -5,144 -13,934 -14,107 -12,984 -15,966 -25,000 -33,510 -71.23%
NP -33,269 4,103 3,895 2,848 9,018 7,862 15,810 -
-
NP to SH -30,667 8,527 8,612 9,266 14,665 13,832 20,718 -
-
Tax Rate - 77.25% 78.36% 82.01% 63.90% 76.08% 67.94% -
Total Cost 1,073,515 1,019,747 1,077,443 1,174,881 1,219,572 1,132,337 1,101,044 -1.66%
-
Net Worth 426,982 469,327 467,174 465,021 461,731 473,215 467,898 -5.90%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 5,980 11,297 11,297 11,297 13,289 7,973 -
Div Payout % - 70.14% 131.18% 121.92% 77.04% 96.08% 38.48% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 426,982 469,327 467,174 465,021 461,731 473,215 467,898 -5.90%
NOSH 598,098 598,098 598,098 598,098 598,098 531,642 531,642 8.14%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -3.20% 0.40% 0.36% 0.24% 0.73% 0.69% 1.42% -
ROE -7.18% 1.82% 1.84% 1.99% 3.18% 2.92% 4.43% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 173.93 171.18 180.80 196.91 205.42 214.47 210.08 -11.79%
EPS -5.13 1.43 1.44 1.55 2.45 2.60 3.90 -
DPS 0.00 1.00 1.89 1.89 1.89 2.50 1.50 -
NAPS 0.7139 0.7847 0.7811 0.7775 0.772 0.8901 0.8801 -12.99%
Adjusted Per Share Value based on latest NOSH - 598,098
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 161.39 158.85 167.77 182.72 190.61 176.90 173.28 -4.61%
EPS -4.76 1.32 1.34 1.44 2.28 2.15 3.21 -
DPS 0.00 0.93 1.75 1.75 1.75 2.06 1.24 -
NAPS 0.6625 0.7282 0.7248 0.7215 0.7164 0.7342 0.7259 -5.89%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.39 0.35 0.42 0.52 0.305 0.385 0.37 -
P/RPS 0.22 0.20 0.23 0.26 0.15 0.18 0.18 14.27%
P/EPS -7.61 24.55 29.17 33.56 12.44 14.80 9.49 -
EY -13.15 4.07 3.43 2.98 8.04 6.76 10.53 -
DY 0.00 2.86 4.50 3.63 6.19 6.49 4.05 -
P/NAPS 0.55 0.45 0.54 0.67 0.40 0.43 0.42 19.63%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.28 0.375 0.385 0.415 0.445 0.32 0.445 -
P/RPS 0.16 0.22 0.21 0.21 0.22 0.15 0.21 -16.53%
P/EPS -5.46 26.30 26.74 26.79 18.15 12.30 11.42 -
EY -18.31 3.80 3.74 3.73 5.51 8.13 8.76 -
DY 0.00 2.67 4.91 4.55 4.24 7.81 3.37 -
P/NAPS 0.39 0.48 0.49 0.53 0.58 0.36 0.51 -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