[AZRB] YoY Cumulative 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- 285.25%
YoY- 60.23%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 643,834 487,665 573,421 308,622 325,155 268,870 339,998 11.22%
PBT 16,250 28,496 14,601 17,787 15,211 10,240 19,293 -2.81%
Tax -5,687 -7,946 -4,960 -4,881 -7,410 -6,415 -7,912 -5.35%
NP 10,563 20,550 9,641 12,906 7,801 3,825 11,381 -1.23%
-
NP to SH 14,438 21,954 10,407 13,006 8,117 4,012 11,218 4.29%
-
Tax Rate 35.00% 27.88% 33.97% 27.44% 48.71% 62.65% 41.01% -
Total Cost 633,271 467,115 563,780 295,716 317,354 265,045 328,617 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 - - 9,680 9,669 - 5,533 - -
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 3.09% 5.07% 2.99% 3.87% 3.67% 1.91% 5.54% -
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 121.10 93.60 118.46 63.83 98.54 97.17 122.75 -0.22%
EPS 2.72 4.37 2.15 2.69 2.46 1.45 4.05 -6.41%
DPS 0.00 0.00 2.00 2.00 0.00 2.00 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 99.89 75.66 88.97 47.88 50.45 41.71 52.75 11.22%
EPS 2.24 3.41 1.61 2.02 1.26 0.62 1.74 4.29%
DPS 0.00 0.00 1.50 1.50 0.00 0.86 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 0.31 1.18 0.55 1.03 0.71 0.85 0.59 -10.16%
P/EPS 13.62 26.10 30.23 24.35 28.46 57.24 18.02 -4.55%
EY 7.34 3.83 3.31 4.11 3.51 1.75 5.55 4.76%
DY 0.00 0.00 3.08 3.05 0.00 2.41 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 0.37 1.15 0.54 0.79 0.75 0.92 0.58 -7.21%
P/EPS 16.39 25.63 30.00 18.77 29.88 61.38 17.53 -1.11%
EY 6.10 3.90 3.33 5.33 3.35 1.63 5.70 1.13%
DY 0.00 0.00 3.10 3.96 0.00 2.25 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