[AZRB] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -1.59%
YoY- 69.36%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,125,700 1,146,842 1,237,484 714,972 647,676 617,244 612,220 49.92%
PBT 60,549 29,202 24,436 32,082 31,580 35,574 22,548 92.84%
Tax -38,996 -9,920 -8,384 -10,503 -9,497 -9,762 -8,884 167.36%
NP 21,553 19,282 16,052 21,579 22,082 25,812 13,664 35.39%
-
NP to SH 25,244 20,814 16,788 22,877 23,246 26,012 13,504 51.57%
-
Tax Rate 64.40% 33.97% 34.31% 32.74% 30.07% 27.44% 39.40% -
Total Cost 1,104,146 1,127,560 1,221,432 693,393 625,593 591,432 598,556 50.24%
-
Net Worth 355,525 347,642 352,162 339,914 337,900 336,125 332,921 4.46%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 12,879 19,361 - 9,673 12,879 19,339 - -
Div Payout % 51.02% 93.02% - 42.28% 55.40% 74.35% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 355,525 347,642 352,162 339,914 337,900 336,125 332,921 4.46%
NOSH 482,984 484,046 482,413 483,657 482,991 483,494 482,285 0.09%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.91% 1.68% 1.30% 3.02% 3.41% 4.18% 2.23% -
ROE 7.10% 5.99% 4.77% 6.73% 6.88% 7.74% 4.06% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 233.07 236.93 256.52 147.83 134.10 127.66 126.94 49.77%
EPS 5.23 4.30 3.48 4.73 4.81 5.38 2.80 51.49%
DPS 2.67 4.00 0.00 2.00 2.67 4.00 0.00 -
NAPS 0.7361 0.7182 0.73 0.7028 0.6996 0.6952 0.6903 4.36%
Adjusted Per Share Value based on latest NOSH - 481,504
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 171.15 174.36 188.14 108.70 98.47 93.84 93.08 49.92%
EPS 3.84 3.16 2.55 3.48 3.53 3.95 2.05 51.78%
DPS 1.96 2.94 0.00 1.47 1.96 2.94 0.00 -
NAPS 0.5405 0.5285 0.5354 0.5168 0.5137 0.511 0.5062 4.45%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.635 0.65 0.705 0.635 0.63 0.655 0.70 -
P/RPS 0.27 0.27 0.27 0.43 0.47 0.51 0.55 -37.68%
P/EPS 12.15 15.12 20.26 13.42 13.09 12.17 25.00 -38.10%
EY 8.23 6.62 4.94 7.45 7.64 8.21 4.00 61.55%
DY 4.20 6.15 0.00 3.15 4.23 6.11 0.00 -
P/NAPS 0.86 0.91 0.97 0.90 0.90 0.94 1.01 -10.13%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 26/08/16 26/05/16 26/02/16 30/11/15 27/08/15 29/05/15 -
Price 0.62 0.645 0.715 0.59 0.645 0.505 0.70 -
P/RPS 0.27 0.27 0.28 0.40 0.48 0.40 0.55 -37.68%
P/EPS 11.86 15.00 20.55 12.47 13.40 9.39 25.00 -39.09%
EY 8.43 6.67 4.87 8.02 7.46 10.65 4.00 64.15%
DY 4.30 6.20 0.00 3.39 4.13 7.92 0.00 -
P/NAPS 0.84 0.90 0.98 0.84 0.92 0.73 1.01 -11.53%

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