[AZRB] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -0.03%
YoY- -24.64%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 714,972 647,676 617,244 612,220 662,359 661,604 650,310 6.50%
PBT 32,082 31,580 35,574 22,548 25,668 24,958 30,422 3.59%
Tax -10,503 -9,497 -9,762 -8,884 -13,411 -12,564 -14,820 -20.46%
NP 21,579 22,082 25,812 13,664 12,257 12,394 15,602 24.06%
-
NP to SH 22,877 23,246 26,012 13,504 13,508 13,305 16,234 25.61%
-
Tax Rate 32.74% 30.07% 27.44% 39.40% 52.25% 50.34% 48.71% -
Total Cost 693,393 625,593 591,432 598,556 650,102 649,209 634,708 6.05%
-
Net Worth 339,914 337,900 336,125 332,921 277,827 264,463 221,369 32.99%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 9,673 12,879 19,339 - - - - -
Div Payout % 42.28% 55.40% 74.35% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 339,914 337,900 336,125 332,921 277,827 264,463 221,369 32.99%
NOSH 483,657 482,991 483,494 482,285 407,371 391,333 329,959 28.94%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.02% 3.41% 4.18% 2.23% 1.85% 1.87% 2.40% -
ROE 6.73% 6.88% 7.74% 4.06% 4.86% 5.03% 7.33% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 147.83 134.10 127.66 126.94 162.59 169.06 197.09 -17.40%
EPS 4.73 4.81 5.38 2.80 3.32 3.40 4.92 -2.58%
DPS 2.00 2.67 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.7028 0.6996 0.6952 0.6903 0.682 0.6758 0.6709 3.13%
Adjusted Per Share Value based on latest NOSH - 482,285
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 108.70 98.47 93.84 93.08 100.70 100.59 98.87 6.50%
EPS 3.48 3.53 3.95 2.05 2.05 2.02 2.47 25.59%
DPS 1.47 1.96 2.94 0.00 0.00 0.00 0.00 -
NAPS 0.5168 0.5137 0.511 0.5062 0.4224 0.4021 0.3366 32.98%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.635 0.63 0.655 0.70 0.675 0.76 0.70 -
P/RPS 0.43 0.47 0.51 0.55 0.42 0.45 0.36 12.53%
P/EPS 13.42 13.09 12.17 25.00 20.36 22.35 14.23 -3.82%
EY 7.45 7.64 8.21 4.00 4.91 4.47 7.03 3.93%
DY 3.15 4.23 6.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.94 1.01 0.99 1.12 1.04 -9.16%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 27/08/15 29/05/15 27/02/15 27/11/14 26/08/14 -
Price 0.59 0.645 0.505 0.70 0.71 0.71 0.735 -
P/RPS 0.40 0.48 0.40 0.55 0.44 0.42 0.37 5.31%
P/EPS 12.47 13.40 9.39 25.00 21.41 20.88 14.94 -11.32%
EY 8.02 7.46 10.65 4.00 4.67 4.79 6.69 12.81%
DY 3.39 4.13 7.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 0.73 1.01 1.04 1.05 1.10 -16.41%

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