[AZRB] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -36.71%
YoY- -73.03%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 264,050 155,567 171,360 128,625 194,038 135,760 140,358 11.09%
PBT 8,493 12,150 6,335 5,049 10,142 7,065 9,457 -1.77%
Tax -2,864 -2,660 -3,012 -3,488 -4,234 -3,410 -3,360 -2.62%
NP 5,629 9,490 3,323 1,561 5,908 3,655 6,097 -1.32%
-
NP to SH 6,210 9,631 3,638 1,555 5,765 3,578 6,079 0.35%
-
Tax Rate 33.72% 21.89% 47.55% 69.08% 41.75% 48.27% 35.53% -
Total Cost 258,421 146,077 168,037 127,064 188,130 132,105 134,261 11.52%
-
Net Worth 348,439 336,455 221,884 210,397 202,551 185,889 226,359 7.44%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 9,703 9,679 - 5,553 - 6,934 - -
Div Payout % 156.25% 100.50% - 357.14% - 193.80% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 348,439 336,455 221,884 210,397 202,551 185,889 226,359 7.44%
NOSH 485,156 483,969 330,727 277,678 277,163 277,364 276,318 9.82%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.13% 6.10% 1.94% 1.21% 3.04% 2.69% 4.34% -
ROE 1.78% 2.86% 1.64% 0.74% 2.85% 1.92% 2.69% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 54.43 32.14 51.81 46.32 70.01 48.95 50.80 1.15%
EPS 1.28 1.99 1.10 0.56 2.08 1.29 2.20 -8.62%
DPS 2.00 2.00 0.00 2.00 0.00 2.50 0.00 -
NAPS 0.7182 0.6952 0.6709 0.7577 0.7308 0.6702 0.8192 -2.16%
Adjusted Per Share Value based on latest NOSH - 277,678
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 40.97 24.14 26.59 19.96 30.10 21.06 21.78 11.09%
EPS 0.96 1.49 0.56 0.24 0.89 0.56 0.94 0.35%
DPS 1.51 1.50 0.00 0.86 0.00 1.08 0.00 -
NAPS 0.5406 0.522 0.3443 0.3264 0.3143 0.2884 0.3512 7.44%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.65 0.655 0.70 0.83 0.73 0.81 0.79 -
P/RPS 1.19 2.04 1.35 1.79 1.04 1.65 1.56 -4.40%
P/EPS 50.78 32.91 63.64 148.21 35.10 62.79 35.91 5.93%
EY 1.97 3.04 1.57 0.67 2.85 1.59 2.78 -5.57%
DY 3.08 3.05 0.00 2.41 0.00 3.09 0.00 -
P/NAPS 0.91 0.94 1.04 1.10 1.00 1.21 0.96 -0.88%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 26/08/14 29/08/13 30/08/12 24/08/11 27/08/10 -
Price 0.645 0.505 0.735 0.89 0.71 0.72 0.80 -
P/RPS 1.19 1.57 1.42 1.92 1.01 1.47 1.57 -4.50%
P/EPS 50.39 25.38 66.82 158.93 34.13 55.81 36.36 5.58%
EY 1.98 3.94 1.50 0.63 2.93 1.79 2.75 -5.32%
DY 3.10 3.96 0.00 2.25 0.00 3.47 0.00 -
P/NAPS 0.90 0.73 1.10 1.17 0.97 1.07 0.98 -1.40%

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