[AZRB] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 74.24%
YoY- 88.31%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Revenue 347,103 418,863 594,579 868,902 889,883 1,023,850 1,014,635 -15.19%
PBT 121,194 -75,195 -87,666 2,488 -130,251 18,037 67,399 9.43%
Tax -14,885 -8,926 -11,492 -20,651 -32,260 -13,934 -38,465 -13.57%
NP 106,309 -84,121 -99,158 -18,163 -162,511 4,103 28,934 22.13%
-
NP to SH 108,191 -75,228 -92,283 -17,729 -151,608 8,527 31,251 21.02%
-
Tax Rate 12.28% - - 830.02% - 77.25% 57.07% -
Total Cost 240,794 502,984 693,737 887,065 1,052,394 1,019,747 985,701 -19.47%
-
Net Worth 193,363 59,809 191,391 293,068 322,973 469,327 458,471 -12.42%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Div - - - - - 5,980 7,973 -
Div Payout % - - - - - 70.14% 25.51% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Net Worth 193,363 59,809 191,391 293,068 322,973 469,327 458,471 -12.42%
NOSH 644,545 598,098 598,098 598,098 598,098 598,098 531,642 3.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
NP Margin 30.63% -20.08% -16.68% -2.09% -18.26% 0.40% 2.85% -
ROE 55.95% -125.78% -48.22% -6.05% -46.94% 1.82% 6.82% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
RPS 53.85 70.03 99.41 145.28 148.79 171.18 190.88 -17.67%
EPS 16.79 -12.58 -15.43 -2.96 -25.35 1.43 5.88 17.49%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.50 -
NAPS 0.30 0.10 0.32 0.49 0.54 0.7847 0.8625 -14.98%
Adjusted Per Share Value based on latest NOSH - 598,098
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
RPS 53.85 64.99 92.25 134.81 138.06 158.85 157.42 -15.19%
EPS 16.79 -11.67 -14.32 -2.75 -23.52 1.32 4.85 21.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.93 1.24 -
NAPS 0.30 0.0928 0.2969 0.4547 0.5011 0.7282 0.7113 -12.42%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/03/18 -
Price 0.255 0.24 0.175 0.25 0.21 0.35 0.72 -
P/RPS 0.47 0.34 0.18 0.17 0.14 0.20 0.38 3.32%
P/EPS 1.52 -1.91 -1.13 -8.43 -0.83 24.55 12.25 -27.43%
EY 65.83 -52.41 -88.17 -11.86 -120.71 4.07 8.17 37.80%
DY 0.00 0.00 0.00 0.00 0.00 2.86 2.08 -
P/NAPS 0.85 2.40 0.55 0.51 0.39 0.45 0.83 0.36%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Date 26/11/24 17/11/23 29/11/22 30/11/21 30/11/20 29/11/19 30/05/18 -
Price 0.22 0.185 0.18 0.23 0.23 0.375 0.375 -
P/RPS 0.41 0.26 0.18 0.16 0.15 0.22 0.20 11.66%
P/EPS 1.31 -1.47 -1.17 -7.76 -0.91 26.30 6.38 -21.59%
EY 76.30 -67.99 -85.72 -12.89 -110.21 3.80 15.68 27.52%
DY 0.00 0.00 0.00 0.00 0.00 2.67 4.00 -
P/NAPS 0.73 1.85 0.56 0.47 0.43 0.48 0.43 8.47%

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