[AZRB] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -71.15%
YoY- -59.11%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 356,998 229,215 166,155 129,756 160,637 142,258 51,994 37.82%
PBT 5,050 8,398 6,949 12,030 6,936 5,900 -83,364 -
Tax 3,402 -3,381 -3,988 -11,632 -6,280 -2,707 -103 -
NP 8,452 5,017 2,961 398 656 3,193 -83,467 -
-
NP to SH 8,276 5,441 3,529 339 829 2,743 -83,407 -
-
Tax Rate -67.37% 40.26% 57.39% 96.69% 90.54% 45.88% - -
Total Cost 348,546 224,198 163,194 129,358 159,981 139,065 135,461 17.04%
-
Net Worth 366,159 338,401 277,889 217,184 208,734 192,054 178,868 12.67%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 9,673 - - - - - - -
Div Payout % 116.89% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 366,159 338,401 277,889 217,184 208,734 192,054 178,868 12.67%
NOSH 483,698 481,504 407,462 279,444 278,313 277,735 276,586 9.75%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.37% 2.19% 1.78% 0.31% 0.41% 2.24% -160.53% -
ROE 2.26% 1.61% 1.27% 0.16% 0.40% 1.43% -46.63% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 73.81 47.60 40.78 46.43 57.72 51.22 18.80 25.57%
EPS 1.46 1.13 0.87 0.12 0.30 0.99 -30.15 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.757 0.7028 0.682 0.7772 0.75 0.6915 0.6467 2.65%
Adjusted Per Share Value based on latest NOSH - 279,444
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 55.39 35.56 25.78 20.13 24.92 22.07 8.07 37.81%
EPS 1.28 0.84 0.55 0.05 0.13 0.43 -12.94 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5681 0.525 0.4311 0.337 0.3238 0.298 0.2775 12.67%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.635 0.635 0.675 0.915 0.68 0.67 1.10 -
P/RPS 0.86 1.33 1.66 1.97 1.18 1.31 5.85 -27.33%
P/EPS 37.11 56.19 77.94 754.25 228.29 67.84 -3.65 -
EY 2.69 1.78 1.28 0.13 0.44 1.47 -27.41 -
DY 3.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.90 0.99 1.18 0.91 0.97 1.70 -11.07%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 25/02/11 -
Price 0.685 0.59 0.71 0.835 0.72 1.00 1.01 -
P/RPS 0.93 1.24 1.74 1.80 1.25 1.95 5.37 -25.32%
P/EPS 40.04 52.21 81.98 688.31 241.72 101.25 -3.35 -
EY 2.50 1.92 1.22 0.15 0.41 0.99 -29.86 -
DY 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.84 1.04 1.07 0.96 1.45 1.56 -8.75%

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