[AZRB] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 21.28%
YoY- 8.59%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 975,330 1,000,744 1,201,273 1,125,700 1,146,842 1,237,484 714,972 23.02%
PBT 56,992 27,116 50,462 60,549 29,202 24,436 32,082 46.73%
Tax -15,892 -6,744 -25,845 -38,996 -9,920 -8,384 -10,503 31.83%
NP 41,100 20,372 24,617 21,553 19,282 16,052 21,579 53.71%
-
NP to SH 43,908 24,460 27,209 25,244 20,814 16,788 22,877 54.50%
-
Tax Rate 27.88% 24.87% 51.22% 64.40% 33.97% 34.31% 32.74% -
Total Cost 934,230 980,372 1,176,656 1,104,146 1,127,560 1,221,432 693,393 22.00%
-
Net Worth 432,734 376,121 365,723 355,525 347,642 352,162 339,914 17.48%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 9,662 12,879 19,361 - 9,673 -
Div Payout % - - 35.51% 51.02% 93.02% - 42.28% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 432,734 376,121 365,723 355,525 347,642 352,162 339,914 17.48%
NOSH 531,540 485,317 483,122 482,984 484,046 482,413 483,657 6.50%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.21% 2.04% 2.05% 1.91% 1.68% 1.30% 3.02% -
ROE 10.15% 6.50% 7.44% 7.10% 5.99% 4.77% 6.73% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 187.21 206.20 248.65 233.07 236.93 256.52 147.83 17.06%
EPS 8.74 5.04 5.62 5.23 4.30 3.48 4.73 50.63%
DPS 0.00 0.00 2.00 2.67 4.00 0.00 2.00 -
NAPS 0.8306 0.775 0.757 0.7361 0.7182 0.73 0.7028 11.79%
Adjusted Per Share Value based on latest NOSH - 484,204
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 148.28 152.15 182.64 171.15 174.36 188.14 108.70 23.02%
EPS 6.68 3.72 4.14 3.84 3.16 2.55 3.48 54.51%
DPS 0.00 0.00 1.47 1.96 2.94 0.00 1.47 -
NAPS 0.6579 0.5718 0.556 0.5405 0.5285 0.5354 0.5168 17.47%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.10 1.00 0.635 0.635 0.65 0.705 0.635 -
P/RPS 0.59 0.48 0.26 0.27 0.27 0.27 0.43 23.50%
P/EPS 13.05 19.84 11.28 12.15 15.12 20.26 13.42 -1.84%
EY 7.66 5.04 8.87 8.23 6.62 4.94 7.45 1.87%
DY 0.00 0.00 3.15 4.20 6.15 0.00 3.15 -
P/NAPS 1.32 1.29 0.84 0.86 0.91 0.97 0.90 29.11%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 30/05/17 27/02/17 29/11/16 26/08/16 26/05/16 26/02/16 -
Price 1.08 1.11 0.685 0.62 0.645 0.715 0.59 -
P/RPS 0.58 0.54 0.28 0.27 0.27 0.28 0.40 28.13%
P/EPS 12.81 22.02 12.16 11.86 15.00 20.55 12.47 1.81%
EY 7.80 4.54 8.22 8.43 6.67 4.87 8.02 -1.83%
DY 0.00 0.00 2.92 4.30 6.20 0.00 3.39 -
P/NAPS 1.30 1.43 0.90 0.84 0.90 0.98 0.84 33.83%

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