[AZRB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 92.62%
YoY- 60.23%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,287,668 975,330 1,146,842 617,244 650,310 537,740 679,996 11.22%
PBT 32,500 56,992 29,202 35,574 30,422 20,480 38,586 -2.81%
Tax -11,374 -15,892 -9,920 -9,762 -14,820 -12,830 -15,824 -5.35%
NP 21,126 41,100 19,282 25,812 15,602 7,650 22,762 -1.23%
-
NP to SH 28,876 43,908 20,814 26,012 16,234 8,024 22,436 4.29%
-
Tax Rate 35.00% 27.88% 33.97% 27.44% 48.71% 62.65% 41.01% -
Total Cost 1,266,542 934,230 1,127,560 591,432 634,708 530,090 657,234 11.54%
-
Net Worth 467,898 432,734 347,642 336,125 221,369 209,647 202,422 14.97%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 19,361 19,339 - 11,067 - -
Div Payout % - - 93.02% 74.35% - 137.93% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 467,898 432,734 347,642 336,125 221,369 209,647 202,422 14.97%
NOSH 531,642 531,540 484,046 483,494 329,959 276,689 276,987 11.47%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.64% 4.21% 1.68% 4.18% 2.40% 1.42% 3.35% -
ROE 6.17% 10.15% 5.99% 7.74% 7.33% 3.83% 11.08% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 242.21 187.21 236.93 127.66 197.09 194.35 245.50 -0.22%
EPS 5.44 8.74 4.30 5.38 4.92 2.90 8.10 -6.41%
DPS 0.00 0.00 4.00 4.00 0.00 4.00 0.00 -
NAPS 0.8801 0.8306 0.7182 0.6952 0.6709 0.7577 0.7308 3.14%
Adjusted Per Share Value based on latest NOSH - 483,969
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 199.78 151.32 177.93 95.76 100.89 83.43 105.50 11.22%
EPS 4.48 6.81 3.23 4.04 2.52 1.24 3.48 4.29%
DPS 0.00 0.00 3.00 3.00 0.00 1.72 0.00 -
NAPS 0.7259 0.6714 0.5394 0.5215 0.3435 0.3253 0.3141 14.97%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.37 1.10 0.65 0.655 0.70 0.83 0.73 -
P/RPS 0.15 0.59 0.27 0.51 0.36 0.43 0.30 -10.90%
P/EPS 6.81 13.05 15.12 12.17 14.23 28.62 9.01 -4.55%
EY 14.68 7.66 6.62 8.21 7.03 3.49 11.10 4.76%
DY 0.00 0.00 6.15 6.11 0.00 4.82 0.00 -
P/NAPS 0.42 1.32 0.91 0.94 1.04 1.10 1.00 -13.45%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 28/08/17 26/08/16 27/08/15 26/08/14 29/08/13 30/08/12 -
Price 0.445 1.08 0.645 0.505 0.735 0.89 0.71 -
P/RPS 0.18 0.58 0.27 0.40 0.37 0.46 0.29 -7.63%
P/EPS 8.19 12.81 15.00 9.39 14.94 30.69 8.77 -1.13%
EY 12.21 7.80 6.67 10.65 6.69 3.26 11.41 1.13%
DY 0.00 0.00 6.20 7.92 0.00 4.49 0.00 -
P/NAPS 0.51 1.30 0.90 0.73 1.10 1.17 0.97 -10.15%

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