[AZRB] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -24.44%
YoY- -82.28%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 270,854 177,135 171,048 195,607 174,014 132,191 130,396 12.94%
PBT 30,808 5,897 3,508 2,194 11,546 2,149 12,479 16.23%
Tax -24,288 -2,241 -2,013 -1,014 -4,995 -1,766 -4,558 32.12%
NP 6,520 3,656 1,495 1,180 6,551 383 7,921 -3.18%
-
NP to SH 8,522 4,429 1,862 1,175 6,631 378 7,952 1.15%
-
Tax Rate 78.84% 38.00% 57.38% 46.22% 43.26% 82.18% 36.53% -
Total Cost 264,334 173,479 169,553 194,427 167,463 131,808 122,475 13.66%
-
Net Worth 356,422 336,796 262,154 214,661 207,253 184,302 226,728 7.82%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 9,684 - - - - 6,749 - -
Div Payout % 113.64% - - - - 1,785.71% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 356,422 336,796 262,154 214,661 207,253 184,302 226,728 7.82%
NOSH 484,204 481,413 387,916 279,761 277,447 269,999 277,073 9.74%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.41% 2.06% 0.87% 0.60% 3.76% 0.29% 6.07% -
ROE 2.39% 1.32% 0.71% 0.55% 3.20% 0.21% 3.51% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 55.94 36.79 44.09 69.92 62.72 48.96 47.06 2.92%
EPS 1.76 0.92 0.48 0.42 2.39 0.14 2.87 -7.81%
DPS 2.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.7361 0.6996 0.6758 0.7673 0.747 0.6826 0.8183 -1.74%
Adjusted Per Share Value based on latest NOSH - 279,761
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 41.18 26.93 26.01 29.74 26.46 20.10 19.82 12.94%
EPS 1.30 0.67 0.28 0.18 1.01 0.06 1.21 1.20%
DPS 1.47 0.00 0.00 0.00 0.00 1.03 0.00 -
NAPS 0.5419 0.5121 0.3986 0.3264 0.3151 0.2802 0.3447 7.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.635 0.63 0.76 0.93 0.68 0.61 0.87 -
P/RPS 1.14 1.71 1.72 1.33 1.08 1.25 1.85 -7.74%
P/EPS 36.08 68.48 158.33 221.43 28.45 435.71 30.31 2.94%
EY 2.77 1.46 0.63 0.45 3.51 0.23 3.30 -2.87%
DY 3.15 0.00 0.00 0.00 0.00 4.10 0.00 -
P/NAPS 0.86 0.90 1.12 1.21 0.91 0.89 1.06 -3.42%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 30/11/15 27/11/14 29/11/13 27/11/12 30/11/11 30/11/10 -
Price 0.62 0.645 0.71 0.95 0.67 0.67 1.02 -
P/RPS 1.11 1.75 1.61 1.36 1.07 1.37 2.17 -10.56%
P/EPS 35.23 70.11 147.92 226.19 28.03 478.57 35.54 -0.14%
EY 2.84 1.43 0.68 0.44 3.57 0.21 2.81 0.17%
DY 3.23 0.00 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 0.84 0.92 1.05 1.24 0.90 0.98 1.25 -6.40%

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