[AZRB] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 34.05%
YoY- 74.72%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,299,472 782,418 844,275 485,757 496,203 464,477 514,012 13.15%
PBT -124,559 47,247 45,412 23,685 18,719 12,434 30,839 -
Tax -11,120 -17,674 -29,247 -7,123 -9,423 -7,429 -12,908 -1.96%
NP -135,679 29,573 16,165 16,562 9,296 5,005 17,931 -
-
NP to SH -128,868 31,985 18,933 17,435 9,979 5,187 17,849 -
-
Tax Rate - 37.41% 64.40% 30.07% 50.34% 59.75% 41.86% -
Total Cost 1,435,151 752,845 828,110 469,195 486,907 459,472 496,081 15.20%
-
Net Worth 340,915 455,483 355,525 337,900 264,463 212,833 206,716 6.89%
Dividend
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 9,659 9,659 - - - -
Div Payout % - - 51.02% 55.40% - - - -
Equity
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 340,915 455,483 355,525 337,900 264,463 212,833 206,716 6.89%
NOSH 598,098 531,548 482,984 482,991 391,333 277,379 276,728 10.81%
Ratio Analysis
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -10.44% 3.78% 1.91% 3.41% 1.87% 1.08% 3.49% -
ROE -37.80% 7.02% 5.33% 5.16% 3.77% 2.44% 8.63% -
Per Share
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 217.27 147.20 174.80 100.57 126.80 167.45 185.75 2.11%
EPS -21.55 6.24 3.92 3.61 2.55 1.87 6.45 -
DPS 0.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.57 0.8569 0.7361 0.6996 0.6758 0.7673 0.747 -3.53%
Adjusted Per Share Value based on latest NOSH - 481,413
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 201.61 121.39 130.99 75.36 76.98 72.06 79.75 13.15%
EPS -19.99 4.96 2.94 2.71 1.55 0.80 2.77 -
DPS 0.00 0.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.5289 0.7067 0.5516 0.5242 0.4103 0.3302 0.3207 6.89%
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/03/20 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.16 1.13 0.635 0.63 0.76 0.93 0.68 -
P/RPS 0.07 0.77 0.36 0.63 0.60 0.56 0.37 -19.89%
P/EPS -0.74 18.78 16.20 17.45 29.80 49.73 10.54 -
EY -134.66 5.33 6.17 5.73 3.36 2.01 9.49 -
DY 0.00 0.00 3.15 3.17 0.00 0.00 0.00 -
P/NAPS 0.28 1.32 0.86 0.90 1.12 1.21 0.91 -14.53%
Price Multiplier on Announcement Date
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/06/20 29/11/17 29/11/16 30/11/15 27/11/14 29/11/13 27/11/12 -
Price 0.205 1.05 0.62 0.645 0.71 0.95 0.67 -
P/RPS 0.09 0.71 0.35 0.64 0.56 0.57 0.36 -16.86%
P/EPS -0.95 17.45 15.82 17.87 27.84 50.80 10.39 -
EY -105.10 5.73 6.32 5.60 3.59 1.97 9.63 -
DY 0.00 0.00 3.23 3.10 0.00 0.00 0.00 -
P/NAPS 0.36 1.23 0.84 0.92 1.05 1.24 0.90 -11.49%

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