[AZRB] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -18.04%
YoY- 92.38%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,043,224 1,125,700 647,676 661,604 619,302 685,349 523,480 12.16%
PBT 62,996 60,549 31,580 24,958 16,578 41,118 24,705 16.86%
Tax -23,565 -38,996 -9,497 -12,564 -9,905 -17,210 -12,152 11.65%
NP 39,430 21,553 22,082 12,394 6,673 23,908 12,553 20.99%
-
NP to SH 42,646 25,244 23,246 13,305 6,916 23,798 12,156 23.24%
-
Tax Rate 37.41% 64.40% 30.07% 50.34% 59.75% 41.86% 49.19% -
Total Cost 1,003,793 1,104,146 625,593 649,209 612,629 661,441 510,926 11.90%
-
Net Worth 455,483 355,525 337,900 264,463 212,833 206,716 189,156 15.75%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 12,879 12,879 - - - 9,237 -
Div Payout % - 51.02% 55.40% - - - 75.99% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 455,483 355,525 337,900 264,463 212,833 206,716 189,156 15.75%
NOSH 531,548 482,984 482,991 391,333 277,379 276,728 277,112 11.45%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.78% 1.91% 3.41% 1.87% 1.08% 3.49% 2.40% -
ROE 9.36% 7.10% 6.88% 5.03% 3.25% 11.51% 6.43% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 196.26 233.07 134.10 169.06 223.27 247.66 188.91 0.63%
EPS 8.32 5.23 4.81 3.40 2.49 8.60 4.39 11.23%
DPS 0.00 2.67 2.67 0.00 0.00 0.00 3.33 -
NAPS 0.8569 0.7361 0.6996 0.6758 0.7673 0.747 0.6826 3.85%
Adjusted Per Share Value based on latest NOSH - 387,916
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 158.61 171.15 98.47 100.59 94.16 104.20 79.59 12.16%
EPS 6.48 3.84 3.53 2.02 1.05 3.62 1.85 23.21%
DPS 0.00 1.96 1.96 0.00 0.00 0.00 1.40 -
NAPS 0.6925 0.5405 0.5137 0.4021 0.3236 0.3143 0.2876 15.75%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.13 0.635 0.63 0.76 0.93 0.68 0.61 -
P/RPS 0.58 0.27 0.47 0.45 0.42 0.27 0.32 10.40%
P/EPS 14.08 12.15 13.09 22.35 37.30 7.91 13.91 0.20%
EY 7.10 8.23 7.64 4.47 2.68 12.65 7.19 -0.20%
DY 0.00 4.20 4.23 0.00 0.00 0.00 5.46 -
P/NAPS 1.32 0.86 0.90 1.12 1.21 0.91 0.89 6.78%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 29/11/16 30/11/15 27/11/14 29/11/13 27/11/12 30/11/11 -
Price 1.05 0.62 0.645 0.71 0.95 0.67 0.67 -
P/RPS 0.54 0.27 0.48 0.42 0.43 0.27 0.35 7.48%
P/EPS 13.09 11.86 13.40 20.88 38.10 7.79 15.27 -2.53%
EY 7.64 8.43 7.46 4.79 2.62 12.84 6.55 2.59%
DY 0.00 4.30 4.13 0.00 0.00 0.00 4.98 -
P/NAPS 1.23 0.84 0.92 1.05 1.24 0.90 0.98 3.85%

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