[AZRB] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 79.51%
YoY- 110.95%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,216,544 960,685 1,043,224 975,330 1,000,744 1,201,273 1,125,700 5.31%
PBT 50,448 61,566 62,996 56,992 27,116 50,462 60,549 -11.46%
Tax -17,528 -35,769 -23,565 -15,892 -6,744 -25,845 -38,996 -41.35%
NP 32,920 25,797 39,430 41,100 20,372 24,617 21,553 32.66%
-
NP to SH 36,528 28,234 42,646 43,908 24,460 27,209 25,244 27.96%
-
Tax Rate 34.74% 58.10% 37.41% 27.88% 24.87% 51.22% 64.40% -
Total Cost 1,183,624 934,888 1,003,793 934,230 980,372 1,176,656 1,104,146 4.74%
-
Net Worth 458,471 457,025 455,483 432,734 376,121 365,723 355,525 18.49%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 7,973 - - - 9,662 12,879 -
Div Payout % - 28.24% - - - 35.51% 51.02% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 458,471 457,025 455,483 432,734 376,121 365,723 355,525 18.49%
NOSH 531,642 531,548 531,548 531,540 485,317 483,122 482,984 6.61%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.71% 2.69% 3.78% 4.21% 2.04% 2.05% 1.91% -
ROE 7.97% 6.18% 9.36% 10.15% 6.50% 7.44% 7.10% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 228.86 180.73 196.26 187.21 206.20 248.65 233.07 -1.20%
EPS 6.88 5.46 8.32 8.74 5.04 5.62 5.23 20.07%
DPS 0.00 1.50 0.00 0.00 0.00 2.00 2.67 -
NAPS 0.8625 0.8598 0.8569 0.8306 0.775 0.757 0.7361 11.15%
Adjusted Per Share Value based on latest NOSH - 531,540
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 184.96 146.06 158.61 148.28 152.15 182.64 171.15 5.31%
EPS 5.55 4.29 6.48 6.68 3.72 4.14 3.84 27.86%
DPS 0.00 1.21 0.00 0.00 0.00 1.47 1.96 -
NAPS 0.697 0.6948 0.6925 0.6579 0.5718 0.556 0.5405 18.49%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.72 0.955 1.13 1.10 1.00 0.635 0.635 -
P/RPS 0.31 0.53 0.58 0.59 0.48 0.26 0.27 9.65%
P/EPS 10.48 17.98 14.08 13.05 19.84 11.28 12.15 -9.39%
EY 9.54 5.56 7.10 7.66 5.04 8.87 8.23 10.35%
DY 0.00 1.57 0.00 0.00 0.00 3.15 4.20 -
P/NAPS 0.83 1.11 1.32 1.32 1.29 0.84 0.86 -2.34%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 29/11/17 28/08/17 30/05/17 27/02/17 29/11/16 -
Price 0.375 0.785 1.05 1.08 1.11 0.685 0.62 -
P/RPS 0.16 0.43 0.54 0.58 0.54 0.28 0.27 -29.47%
P/EPS 5.46 14.78 13.09 12.81 22.02 12.16 11.86 -40.40%
EY 18.32 6.77 7.64 7.80 4.54 8.22 8.43 67.85%
DY 0.00 1.91 0.00 0.00 0.00 2.92 4.30 -
P/NAPS 0.43 0.91 1.23 1.30 1.43 0.90 0.84 -36.03%

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