[AZRB] YoY TTM 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- 48.3%
YoY- 91.0%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,116,854 1,116,495 979,771 645,825 650,517 603,521 614,447 10.46%
PBT 49,320 72,234 28,897 28,244 29,435 28,723 27,341 10.32%
Tax -33,510 -36,605 -10,581 -10,882 -20,056 -17,692 -12,384 18.03%
NP 15,810 35,629 18,316 17,362 9,379 11,031 14,957 0.92%
-
NP to SH 20,718 37,538 20,277 18,397 9,632 11,472 14,339 6.32%
-
Tax Rate 67.94% 50.68% 36.62% 38.53% 68.14% 61.60% 45.29% -
Total Cost 1,101,044 1,080,866 961,455 628,463 641,138 592,490 599,490 10.65%
-
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 7,973 19,358 28,961 9,679 - - - -
Div Payout % 38.48% 51.57% 142.83% 52.61% - - - -
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 1.42% 3.19% 1.87% 2.69% 1.44% 1.83% 2.43% -
ROE 4.43% 8.67% 5.82% 5.47% 4.34% 5.45% 7.08% -
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 210.08 214.30 201.95 133.44 196.69 217.35 221.69 -0.89%
EPS 3.90 7.21 4.18 3.80 2.91 4.13 5.17 -4.58%
DPS 1.50 3.72 6.00 2.00 0.00 0.00 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 173.28 173.22 152.01 100.20 100.93 93.64 95.33 10.46%
EPS 3.21 5.82 3.15 2.85 1.49 1.78 2.22 6.33%
DPS 1.24 3.00 4.49 1.50 0.00 0.00 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 0.18 0.51 0.32 0.49 0.36 0.38 0.33 -9.60%
P/EPS 9.49 15.27 15.55 17.23 24.04 20.09 14.11 -6.39%
EY 10.53 6.55 6.43 5.80 4.16 4.98 7.09 6.81%
DY 4.05 3.38 9.23 3.05 0.00 0.00 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 0.21 0.50 0.32 0.38 0.37 0.41 0.32 -6.77%
P/EPS 11.42 14.99 15.43 13.29 25.24 21.54 13.72 -3.01%
EY 8.76 6.67 6.48 7.53 3.96 4.64 7.29 3.10%
DY 3.37 3.44 9.30 3.96 0.00 0.00 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