[AZRB] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -20.1%
YoY- -70.42%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,201,273 714,972 662,359 594,233 674,650 534,868 430,713 18.62%
PBT 50,462 32,082 25,668 24,464 37,775 24,429 -49,914 -
Tax -25,845 -10,503 -13,411 -19,061 -19,188 -11,821 -11,451 14.51%
NP 24,617 21,579 12,257 5,403 18,587 12,608 -61,365 -
-
NP to SH 27,209 22,877 13,508 5,526 18,679 11,860 -61,630 -
-
Tax Rate 51.22% 32.74% 52.25% 77.91% 50.80% 48.39% - -
Total Cost 1,176,656 693,393 650,102 588,830 656,063 522,260 492,078 15.62%
-
Net Worth 365,723 339,914 277,827 215,682 207,692 191,288 181,438 12.38%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 9,662 9,673 - - - - - -
Div Payout % 35.51% 42.28% - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 365,723 339,914 277,827 215,682 207,692 191,288 181,438 12.38%
NOSH 483,122 483,657 407,371 277,512 276,923 276,628 276,668 9.72%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.05% 3.02% 1.85% 0.91% 2.76% 2.36% -14.25% -
ROE 7.44% 6.73% 4.86% 2.56% 8.99% 6.20% -33.97% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 248.65 147.83 162.59 214.13 243.62 193.35 155.68 8.10%
EPS 5.62 4.73 3.32 2.00 6.75 4.28 -22.27 -
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.757 0.7028 0.682 0.7772 0.75 0.6915 0.6558 2.41%
Adjusted Per Share Value based on latest NOSH - 279,444
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 186.38 110.93 102.76 92.19 104.67 82.98 66.82 18.62%
EPS 4.22 3.55 2.10 0.86 2.90 1.84 -9.56 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5674 0.5274 0.431 0.3346 0.3222 0.2968 0.2815 12.37%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.635 0.635 0.675 0.915 0.68 0.67 1.10 -
P/RPS 0.26 0.43 0.42 0.43 0.28 0.35 0.71 -15.40%
P/EPS 11.28 13.42 20.36 45.95 10.08 15.63 -4.94 -
EY 8.87 7.45 4.91 2.18 9.92 6.40 -20.25 -
DY 3.15 3.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.90 0.99 1.18 0.91 0.97 1.68 -10.90%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 25/02/11 -
Price 0.685 0.59 0.71 0.835 0.72 1.00 1.01 -
P/RPS 0.28 0.40 0.44 0.39 0.30 0.52 0.65 -13.08%
P/EPS 12.16 12.47 21.41 41.93 10.67 23.32 -4.53 -
EY 8.22 8.02 4.67 2.38 9.37 4.29 -22.06 -
DY 2.92 3.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.84 1.04 1.07 0.96 1.45 1.54 -8.55%

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