[AZRB] YoY 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- 185.28%
YoY- 164.73%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 339,698 237,479 264,050 155,567 171,360 128,625 194,038 9.77%
PBT 3,638 21,717 8,493 12,150 6,335 5,049 10,142 -15.70%
Tax -1,305 -6,260 -2,864 -2,660 -3,012 -3,488 -4,234 -17.80%
NP 2,333 15,457 5,629 9,490 3,323 1,561 5,908 -14.34%
-
NP to SH 5,306 15,839 6,210 9,631 3,638 1,555 5,765 -1.37%
-
Tax Rate 35.87% 28.83% 33.72% 21.89% 47.55% 69.08% 41.75% -
Total Cost 337,365 222,022 258,421 146,077 168,037 127,064 188,130 10.21%
-
Net Worth 467,898 432,734 348,439 336,455 221,884 210,397 202,551 14.96%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 9,703 9,679 - 5,553 - -
Div Payout % - - 156.25% 100.50% - 357.14% - -
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 467,898 432,734 348,439 336,455 221,884 210,397 202,551 14.96%
NOSH 531,642 531,540 485,156 483,969 330,727 277,678 277,163 11.46%
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 0.69% 6.51% 2.13% 6.10% 1.94% 1.21% 3.04% -
ROE 1.13% 3.66% 1.78% 2.86% 1.64% 0.74% 2.85% -
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 63.90 45.58 54.43 32.14 51.81 46.32 70.01 -1.50%
EPS 1.00 3.04 1.28 1.99 1.10 0.56 2.08 -11.48%
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 52.70 36.84 40.97 24.14 26.59 19.96 30.10 9.77%
EPS 0.82 2.46 0.96 1.49 0.56 0.24 0.89 -1.35%
DPS 0.00 0.00 1.51 1.50 0.00 0.86 0.00 -
NAPS 0.7259 0.6714 0.5406 0.522 0.3443 0.3264 0.3143 14.96%
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 0.58 2.41 1.19 2.04 1.35 1.79 1.04 -9.26%
P/EPS 37.07 36.18 50.78 32.91 63.64 148.21 35.10 0.91%
EY 2.70 2.76 1.97 3.04 1.57 0.67 2.85 -0.89%
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 0.70 2.37 1.19 1.57 1.42 1.92 1.01 -5.92%
P/EPS 44.59 35.52 50.39 25.38 66.82 158.93 34.13 4.55%
EY 2.24 2.81 1.98 3.94 1.50 0.63 2.93 -4.37%
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