[AZRB] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 3.59%
YoY- 91.03%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,023,850 1,014,635 1,142,088 871,288 661,618 607,782 668,934 6.76%
PBT 18,037 67,399 51,130 32,554 22,429 28,149 33,816 -9.21%
Tax -13,934 -38,465 -25,436 -10,377 -11,234 -20,532 -18,438 -4.21%
NP 4,103 28,934 25,694 22,177 11,195 7,617 15,378 -18.38%
-
NP to SH 8,527 31,251 29,123 23,697 12,405 7,549 15,682 -8.94%
-
Tax Rate 77.25% 57.07% 49.75% 31.88% 50.09% 72.94% 54.52% -
Total Cost 1,019,747 985,701 1,116,394 849,111 650,423 600,165 653,556 7.07%
-
Net Worth 469,327 458,471 376,121 352,162 332,921 217,694 210,694 13.10%
Dividend
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 5,980 7,973 29,061 28,937 - - - -
Div Payout % 70.14% 25.51% 99.79% 122.12% - - - -
Equity
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 469,327 458,471 376,121 352,162 332,921 217,694 210,694 13.10%
NOSH 598,098 531,642 485,317 482,413 482,285 276,543 276,067 12.62%
Ratio Analysis
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 0.40% 2.85% 2.25% 2.55% 1.69% 1.25% 2.30% -
ROE 1.82% 6.82% 7.74% 6.73% 3.73% 3.47% 7.44% -
Per Share
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 171.18 190.88 235.33 180.61 137.18 219.78 242.31 -5.20%
EPS 1.43 5.88 6.00 4.91 2.57 2.73 5.68 -19.10%
DPS 1.00 1.50 6.00 6.00 0.00 0.00 0.00 -
NAPS 0.7847 0.8625 0.775 0.73 0.6903 0.7872 0.7632 0.42%
Adjusted Per Share Value based on latest NOSH - 482,413
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 158.85 157.42 177.19 135.18 102.65 94.30 103.78 6.76%
EPS 1.32 4.85 4.52 3.68 1.92 1.17 2.43 -8.95%
DPS 0.93 1.24 4.51 4.49 0.00 0.00 0.00 -
NAPS 0.7282 0.7113 0.5835 0.5464 0.5165 0.3377 0.3269 13.10%
Price Multiplier on Financial Quarter End Date
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.35 0.72 1.00 0.705 0.70 0.655 0.745 -
P/RPS 0.20 0.38 0.42 0.39 0.51 0.30 0.31 -6.51%
P/EPS 24.55 12.25 16.66 14.35 27.21 23.99 13.12 10.11%
EY 4.07 8.17 6.00 6.97 3.67 4.17 7.62 -9.19%
DY 2.86 2.08 6.00 8.51 0.00 0.00 0.00 -
P/NAPS 0.45 0.83 1.29 0.97 1.01 0.83 0.98 -11.27%
Price Multiplier on Announcement Date
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/11/19 30/05/18 30/05/17 26/05/16 29/05/15 27/05/14 30/05/13 -
Price 0.375 0.375 1.11 0.715 0.70 0.695 0.89 -
P/RPS 0.22 0.20 0.47 0.40 0.51 0.32 0.37 -7.68%
P/EPS 26.30 6.38 18.50 14.56 27.21 25.46 15.67 8.28%
EY 3.80 15.68 5.41 6.87 3.67 3.93 6.38 -7.65%
DY 2.67 4.00 5.41 8.39 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 1.43 0.98 1.01 0.88 1.17 -12.80%

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