[AZRB] QoQ Annualized Quarter Result on 31-Dec-2018

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018
Profit Trend
QoQ- -37.45%
YoY- -48.06%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,135,788 993,164 1,013,100 1,228,590 1,282,576 1,287,668 1,216,544 -4.47%
PBT 17,394 18,536 13,840 24,984 24,724 32,500 50,448 -50.79%
Tax -7,309 -7,656 -5,600 -15,966 -9,206 -11,374 -17,528 -44.15%
NP 10,084 10,880 8,240 9,018 15,517 21,126 32,920 -54.52%
-
NP to SH 17,167 16,770 14,932 14,665 23,444 28,876 36,528 -39.52%
-
Tax Rate 42.02% 41.30% 40.46% 63.90% 37.24% 35.00% 34.74% -
Total Cost 1,125,703 982,284 1,004,860 1,219,572 1,267,058 1,266,542 1,183,624 -3.28%
-
Net Worth 469,327 467,174 465,021 461,731 473,215 467,898 458,471 1.57%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 5,980 7,088 - - -
Div Payout % - - - 40.78% 30.24% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 469,327 467,174 465,021 461,731 473,215 467,898 458,471 1.57%
NOSH 598,098 598,098 598,098 598,098 531,642 531,642 531,642 8.16%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.89% 1.10% 0.81% 0.73% 1.21% 1.64% 2.71% -
ROE 3.66% 3.59% 3.21% 3.18% 4.95% 6.17% 7.97% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 189.90 166.05 169.39 205.42 241.25 242.21 228.86 -11.68%
EPS 2.87 2.80 2.48 2.74 4.41 5.44 6.88 -44.14%
DPS 0.00 0.00 0.00 1.00 1.33 0.00 0.00 -
NAPS 0.7847 0.7811 0.7775 0.772 0.8901 0.8801 0.8625 -6.10%
Adjusted Per Share Value based on latest NOSH - 598,098
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 172.68 151.00 154.03 186.79 195.00 195.77 184.96 -4.47%
EPS 2.61 2.55 2.27 2.23 3.56 4.39 5.55 -39.49%
DPS 0.00 0.00 0.00 0.91 1.08 0.00 0.00 -
NAPS 0.7135 0.7103 0.707 0.702 0.7195 0.7114 0.697 1.57%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.35 0.42 0.52 0.305 0.385 0.37 0.72 -
P/RPS 0.18 0.25 0.31 0.15 0.16 0.15 0.31 -30.37%
P/EPS 12.19 14.98 20.83 12.44 8.73 6.81 10.48 10.59%
EY 8.20 6.68 4.80 8.04 11.45 14.68 9.54 -9.58%
DY 0.00 0.00 0.00 3.28 3.46 0.00 0.00 -
P/NAPS 0.45 0.54 0.67 0.40 0.43 0.42 0.83 -33.48%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 30/05/18 -
Price 0.375 0.385 0.405 0.445 0.32 0.445 0.375 -
P/RPS 0.20 0.23 0.24 0.22 0.13 0.18 0.16 16.02%
P/EPS 13.06 13.73 16.22 18.15 7.26 8.19 5.46 78.75%
EY 7.65 7.28 6.16 5.51 13.78 12.21 18.32 -44.10%
DY 0.00 0.00 0.00 2.25 4.17 0.00 0.00 -
P/NAPS 0.48 0.49 0.52 0.58 0.36 0.51 0.43 7.60%

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