[AZRB] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 83.01%
YoY- 88.98%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Revenue 402,450 355,140 831,871 805,541 1,046,197 1,140,394 1,073,490 -12.25%
PBT 60,165 -92,228 -21,831 3,475 -128,019 60,177 53,808 1.49%
Tax -5,913 -14,165 -22,479 -28,876 -9,720 -22,045 -32,628 -20.35%
NP 54,252 -106,393 -44,310 -25,401 -137,739 38,132 21,180 13.35%
-
NP to SH 65,561 -100,346 -42,172 -14,619 -132,601 39,047 24,370 14.09%
-
Tax Rate 9.83% - - 830.96% - 36.63% 60.64% -
Total Cost 348,198 461,533 876,181 830,942 1,183,936 1,102,262 1,052,310 -13.70%
-
Net Worth 171,012 161,486 269,144 316,992 340,915 455,483 356,422 -9.32%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Div - - - - - 9,673 29,017 -
Div Payout % - - - - - 24.78% 119.07% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Net Worth 171,012 161,486 269,144 316,992 340,915 455,483 356,422 -9.32%
NOSH 657,741 598,098 598,098 598,098 598,098 531,548 484,204 4.16%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
NP Margin 13.48% -29.96% -5.33% -3.15% -13.17% 3.34% 1.97% -
ROE 38.34% -62.14% -15.67% -4.61% -38.90% 8.57% 6.84% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
RPS 61.19 59.38 139.09 134.68 174.92 214.54 221.70 -15.76%
EPS 9.97 -16.78 -7.05 -2.44 -22.17 7.35 5.03 9.54%
DPS 0.00 0.00 0.00 0.00 0.00 1.82 6.00 -
NAPS 0.26 0.27 0.45 0.53 0.57 0.8569 0.7361 -12.94%
Adjusted Per Share Value based on latest NOSH - 598,098
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
RPS 62.44 55.10 129.06 124.98 162.32 176.93 166.55 -12.25%
EPS 10.17 -15.57 -6.54 -2.27 -20.57 6.06 3.78 14.09%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 4.50 -
NAPS 0.2653 0.2505 0.4176 0.4918 0.5289 0.7067 0.553 -9.32%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/09/17 30/09/16 -
Price 0.215 0.125 0.215 0.285 0.16 1.13 0.635 -
P/RPS 0.35 0.21 0.15 0.21 0.09 0.53 0.29 2.53%
P/EPS 2.16 -0.75 -3.05 -11.66 -0.72 15.38 12.62 -20.96%
EY 46.36 -134.22 -32.80 -8.58 -138.57 6.50 7.93 26.52%
DY 0.00 0.00 0.00 0.00 0.00 1.61 9.45 -
P/NAPS 0.83 0.46 0.48 0.54 0.28 1.32 0.86 -0.47%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Date 30/05/24 31/05/23 27/05/22 28/05/21 29/06/20 29/11/17 29/11/16 -
Price 0.245 0.14 0.205 0.27 0.205 1.05 0.62 -
P/RPS 0.40 0.24 0.15 0.20 0.12 0.49 0.28 4.86%
P/EPS 2.46 -0.83 -2.91 -11.05 -0.92 14.29 12.32 -19.32%
EY 40.68 -119.84 -34.40 -9.05 -108.15 7.00 8.12 23.95%
DY 0.00 0.00 0.00 0.00 0.00 1.73 9.68 -
P/NAPS 0.94 0.52 0.46 0.51 0.36 1.23 0.84 1.51%

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