[AZRB] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -0.03%
YoY- -24.64%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,216,544 1,000,744 1,237,484 612,220 615,176 560,980 583,840 13.00%
PBT 50,448 27,116 24,436 22,548 35,504 20,768 36,600 5.49%
Tax -17,528 -6,744 -8,384 -8,884 -17,592 -11,716 -14,708 2.96%
NP 32,920 20,372 16,052 13,664 17,912 9,052 21,892 7.03%
-
NP to SH 36,528 24,460 16,788 13,504 17,920 9,828 21,812 8.96%
-
Tax Rate 34.74% 24.87% 34.31% 39.40% 49.55% 56.41% 40.19% -
Total Cost 1,183,624 980,372 1,221,432 598,556 597,264 551,928 561,948 13.21%
-
Net Worth 458,471 376,121 352,162 332,921 217,694 210,694 194,398 15.36%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 458,471 376,121 352,162 332,921 217,694 210,694 194,398 15.36%
NOSH 531,642 485,317 482,413 482,285 276,543 276,067 276,802 11.48%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.71% 2.04% 1.30% 2.23% 2.91% 1.61% 3.75% -
ROE 7.97% 6.50% 4.77% 4.06% 8.23% 4.66% 11.22% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 228.86 206.20 256.52 126.94 222.45 203.20 210.92 1.36%
EPS 6.88 5.04 3.48 2.80 6.48 3.56 7.88 -2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8625 0.775 0.73 0.6903 0.7872 0.7632 0.7023 3.48%
Adjusted Per Share Value based on latest NOSH - 482,285
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 188.74 155.26 191.99 94.98 95.44 87.03 90.58 13.00%
EPS 5.67 3.79 2.60 2.10 2.78 1.52 3.38 9.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7113 0.5835 0.5464 0.5165 0.3377 0.3269 0.3016 15.36%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.72 1.00 0.705 0.70 0.655 0.745 0.83 -
P/RPS 0.31 0.48 0.27 0.55 0.29 0.37 0.39 -3.75%
P/EPS 10.48 19.84 20.26 25.00 10.11 20.93 10.53 -0.07%
EY 9.54 5.04 4.94 4.00 9.89 4.78 9.49 0.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.29 0.97 1.01 0.83 0.98 1.18 -5.69%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 26/05/16 29/05/15 27/05/14 30/05/13 31/05/12 -
Price 0.375 1.11 0.715 0.70 0.695 0.89 0.71 -
P/RPS 0.16 0.54 0.28 0.55 0.31 0.44 0.34 -11.80%
P/EPS 5.46 22.02 20.55 25.00 10.73 25.00 9.01 -8.00%
EY 18.32 4.54 4.87 4.00 9.32 4.00 11.10 8.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.43 0.98 1.01 0.88 1.17 1.01 -13.26%

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