[AZRB] YoY TTM 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- -26.85%
YoY- -19.99%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 979,771 645,825 650,517 603,521 614,447 442,809 515,705 11.27%
PBT 28,897 28,244 29,435 28,723 27,341 -54,505 37,633 -4.30%
Tax -10,581 -10,882 -20,056 -17,692 -12,384 -12,010 -12,312 -2.49%
NP 18,316 17,362 9,379 11,031 14,957 -66,515 25,321 -5.24%
-
NP to SH 20,277 18,397 9,632 11,472 14,339 -66,716 24,535 -3.12%
-
Tax Rate 36.62% 38.53% 68.14% 61.60% 45.29% - 32.72% -
Total Cost 961,455 628,463 641,138 592,490 599,490 509,324 490,384 11.86%
-
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 28,961 9,679 - - - - - -
Div Payout % 142.83% 52.61% - - - - - -
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 1.87% 2.69% 1.44% 1.83% 2.43% -15.02% 4.91% -
ROE 5.82% 5.47% 4.34% 5.45% 7.08% -35.89% 10.84% -
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 201.95 133.44 196.69 217.35 221.69 159.65 186.63 1.32%
EPS 4.18 3.80 2.91 4.13 5.17 -24.05 8.88 -11.79%
DPS 6.00 2.00 0.00 0.00 0.00 0.00 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 152.01 100.20 100.93 93.64 95.33 68.70 80.01 11.27%
EPS 3.15 2.85 1.49 1.78 2.22 -10.35 3.81 -3.11%
DPS 4.49 1.50 0.00 0.00 0.00 0.00 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 0.32 0.49 0.36 0.38 0.33 0.51 0.42 -4.42%
P/EPS 15.55 17.23 24.04 20.09 14.11 -3.37 8.90 9.73%
EY 6.43 5.80 4.16 4.98 7.09 -29.70 11.24 -8.88%
DY 9.23 3.05 0.00 0.00 0.00 0.00 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 0.32 0.38 0.37 0.41 0.32 0.45 0.43 -4.80%
P/EPS 15.43 13.29 25.24 21.54 13.72 -2.99 9.01 9.37%
EY 6.48 7.53 3.96 4.64 7.29 -33.41 11.10 -8.57%
DY 9.30 3.96 0.00 0.00 0.00 0.00 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