[AZRB] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -47.56%
YoY- -70.78%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,073,490 651,912 625,958 625,114 656,270 444,604 484,277 14.17%
PBT 53,808 30,633 30,749 19,371 36,738 -64,835 41,431 4.44%
Tax -32,628 -11,110 -21,055 -13,711 -15,613 -9,218 -13,844 15.34%
NP 21,180 19,523 9,694 5,660 21,125 -74,053 27,587 -4.30%
-
NP to SH 24,370 20,964 10,319 6,016 20,592 -74,290 26,912 -1.63%
-
Tax Rate 60.64% 36.27% 68.47% 70.78% 42.50% - 33.41% -
Total Cost 1,052,310 632,389 616,264 619,454 635,145 518,657 456,690 14.91%
-
Net Worth 356,422 336,796 262,154 214,661 207,253 184,302 226,728 7.82%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 29,017 19,307 - - - - - -
Div Payout % 119.07% 92.10% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 356,422 336,796 262,154 214,661 207,253 184,302 226,728 7.82%
NOSH 484,204 481,413 387,916 279,761 277,447 269,999 277,073 9.74%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.97% 2.99% 1.55% 0.91% 3.22% -16.66% 5.70% -
ROE 6.84% 6.22% 3.94% 2.80% 9.94% -40.31% 11.87% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 221.70 135.42 161.36 223.44 236.54 164.67 174.78 4.03%
EPS 5.03 4.35 2.66 2.15 7.42 -27.51 9.71 -10.37%
DPS 6.00 4.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7361 0.6996 0.6758 0.7673 0.747 0.6826 0.8183 -1.74%
Adjusted Per Share Value based on latest NOSH - 279,761
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 166.55 101.14 97.12 96.99 101.82 68.98 75.13 14.17%
EPS 3.78 3.25 1.60 0.93 3.19 -11.53 4.18 -1.66%
DPS 4.50 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.553 0.5225 0.4067 0.333 0.3215 0.2859 0.3518 7.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.635 0.63 0.76 0.93 0.68 0.61 0.87 -
P/RPS 0.29 0.47 0.47 0.42 0.29 0.37 0.50 -8.67%
P/EPS 12.62 14.47 28.57 43.25 9.16 -2.22 8.96 5.86%
EY 7.93 6.91 3.50 2.31 10.91 -45.11 11.16 -5.53%
DY 9.45 6.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.90 1.12 1.21 0.91 0.89 1.06 -3.42%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 30/11/15 27/11/14 29/11/13 27/11/12 30/11/11 30/11/10 -
Price 0.62 0.645 0.71 0.95 0.67 0.67 1.02 -
P/RPS 0.28 0.48 0.44 0.43 0.28 0.41 0.58 -11.41%
P/EPS 12.32 14.81 26.69 44.18 9.03 -2.44 10.50 2.69%
EY 8.12 6.75 3.75 2.26 11.08 -41.07 9.52 -2.61%
DY 9.68 6.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 1.05 1.24 0.90 0.98 1.25 -6.40%

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