[AZRB] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -33.7%
YoY- -44.81%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 867,969 847,397 1,040,246 1,116,854 1,116,495 979,771 645,825 4.64%
PBT -33,379 -64,339 -28,125 49,320 72,234 28,897 28,244 -
Tax -20,984 -34,660 -5,144 -33,510 -36,605 -10,581 -10,882 10.61%
NP -54,363 -98,999 -33,269 15,810 35,629 18,316 17,362 -
-
NP to SH -52,606 -86,055 -30,667 20,718 37,538 20,277 18,397 -
-
Tax Rate - - - 67.94% 50.68% 36.62% 38.53% -
Total Cost 922,332 946,396 1,073,515 1,101,044 1,080,866 961,455 628,463 6.07%
-
Net Worth 287,087 340,915 426,982 467,898 432,734 348,439 336,455 -2.40%
Dividend
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 7,973 19,358 28,961 9,679 -
Div Payout % - - - 38.48% 51.57% 142.83% 52.61% -
Equity
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 287,087 340,915 426,982 467,898 432,734 348,439 336,455 -2.40%
NOSH 598,098 598,098 598,098 531,642 531,540 485,156 483,969 3.30%
Ratio Analysis
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -6.26% -11.68% -3.20% 1.42% 3.19% 1.87% 2.69% -
ROE -18.32% -25.24% -7.18% 4.43% 8.67% 5.82% 5.47% -
Per Share
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 145.12 141.68 173.93 210.08 214.30 201.95 133.44 1.29%
EPS -8.80 -14.39 -5.13 3.90 7.21 4.18 3.80 -
DPS 0.00 0.00 0.00 1.50 3.72 6.00 2.00 -
NAPS 0.48 0.57 0.7139 0.8801 0.8306 0.7182 0.6952 -5.53%
Adjusted Per Share Value based on latest NOSH - 531,642
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 131.96 128.83 158.15 169.80 169.75 148.96 98.19 4.64%
EPS -8.00 -13.08 -4.66 3.15 5.71 3.08 2.80 -
DPS 0.00 0.00 0.00 1.21 2.94 4.40 1.47 -
NAPS 0.4365 0.5183 0.6492 0.7114 0.6579 0.5298 0.5115 -2.40%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 31/12/20 31/12/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.225 0.305 0.39 0.37 1.10 0.65 0.655 -
P/RPS 0.16 0.22 0.22 0.18 0.51 0.32 0.49 -15.79%
P/EPS -2.56 -2.12 -7.61 9.49 15.27 15.55 17.23 -
EY -39.09 -47.17 -13.15 10.53 6.55 6.43 5.80 -
DY 0.00 0.00 0.00 4.05 3.38 9.23 3.05 -
P/NAPS 0.47 0.54 0.55 0.42 1.32 0.91 0.94 -10.10%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/02/22 25/02/21 28/02/20 30/08/18 28/08/17 26/08/16 27/08/15 -
Price 0.225 0.245 0.28 0.445 1.08 0.645 0.505 -
P/RPS 0.16 0.17 0.16 0.21 0.50 0.32 0.38 -12.44%
P/EPS -2.56 -1.70 -5.46 11.42 14.99 15.43 13.29 -
EY -39.09 -58.73 -18.31 8.76 6.67 6.48 7.53 -
DY 0.00 0.00 0.00 3.37 3.44 9.30 3.96 -
P/NAPS 0.47 0.43 0.39 0.51 1.30 0.90 0.73 -6.54%

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