[AZRB] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 22.85%
YoY- 54.18%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 166,815 178,267 356,998 229,215 166,155 129,756 160,637 0.50%
PBT 50,451 14,319 5,050 8,398 6,949 12,030 6,936 30.28%
Tax -22,979 -18,095 3,402 -3,381 -3,988 -11,632 -6,280 18.87%
NP 27,472 -3,776 8,452 5,017 2,961 398 656 64.52%
-
NP to SH 33,568 -3,751 8,276 5,441 3,529 339 829 63.78%
-
Tax Rate 45.55% 126.37% -67.37% 40.26% 57.39% 96.69% 90.54% -
Total Cost 139,343 182,043 348,546 224,198 163,194 129,358 159,981 -1.82%
-
Net Worth 358,858 457,025 366,159 338,401 277,889 217,184 208,734 7.49%
Dividend
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 7,973 9,673 - - - - -
Div Payout % - 0.00% 116.89% - - - - -
Equity
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 358,858 457,025 366,159 338,401 277,889 217,184 208,734 7.49%
NOSH 598,098 531,548 483,698 481,504 407,462 279,444 278,313 10.73%
Ratio Analysis
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 16.47% -2.12% 2.37% 2.19% 1.78% 0.31% 0.41% -
ROE 9.35% -0.82% 2.26% 1.61% 1.27% 0.16% 0.40% -
Per Share
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 27.89 33.54 73.81 47.60 40.78 46.43 57.72 -9.24%
EPS 5.61 -0.71 1.46 1.13 0.87 0.12 0.30 47.75%
DPS 0.00 1.50 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.8598 0.757 0.7028 0.682 0.7772 0.75 -2.93%
Adjusted Per Share Value based on latest NOSH - 481,504
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 25.36 27.10 54.28 34.85 25.26 19.73 24.42 0.50%
EPS 5.10 -0.57 1.26 0.83 0.54 0.05 0.13 63.09%
DPS 0.00 1.21 1.47 0.00 0.00 0.00 0.00 -
NAPS 0.5456 0.6948 0.5567 0.5145 0.4225 0.3302 0.3174 7.48%
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.20 0.955 0.635 0.635 0.675 0.915 0.68 -
P/RPS 0.72 2.85 0.86 1.33 1.66 1.97 1.18 -6.37%
P/EPS 3.56 -135.33 37.11 56.19 77.94 754.25 228.29 -42.57%
EY 28.06 -0.74 2.69 1.78 1.28 0.13 0.44 74.00%
DY 0.00 1.57 3.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 1.11 0.84 0.90 0.99 1.18 0.91 -12.64%
Price Multiplier on Announcement Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/08/20 28/02/18 27/02/17 26/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.245 0.785 0.685 0.59 0.71 0.835 0.72 -
P/RPS 0.88 2.34 0.93 1.24 1.74 1.80 1.25 -4.57%
P/EPS 4.37 -111.24 40.04 52.21 81.98 688.31 241.72 -41.43%
EY 22.91 -0.90 2.50 1.92 1.22 0.15 0.41 70.97%
DY 0.00 1.91 2.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.91 0.90 0.84 1.04 1.07 0.96 -10.72%

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