[AZRB] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 29.38%
YoY- 49.34%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,228,590 1,282,576 1,287,668 1,216,544 960,685 1,043,224 975,330 16.58%
PBT 24,984 24,724 32,500 50,448 61,566 62,996 56,992 -42.20%
Tax -15,966 -9,206 -11,374 -17,528 -35,769 -23,565 -15,892 0.30%
NP 9,018 15,517 21,126 32,920 25,797 39,430 41,100 -63.52%
-
NP to SH 14,665 23,444 28,876 36,528 28,234 42,646 43,908 -51.76%
-
Tax Rate 63.90% 37.24% 35.00% 34.74% 58.10% 37.41% 27.88% -
Total Cost 1,219,572 1,267,058 1,266,542 1,183,624 934,888 1,003,793 934,230 19.38%
-
Net Worth 461,731 473,215 467,898 458,471 457,025 455,483 432,734 4.40%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,980 7,088 - - 7,973 - - -
Div Payout % 40.78% 30.24% - - 28.24% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 461,731 473,215 467,898 458,471 457,025 455,483 432,734 4.40%
NOSH 598,098 531,642 531,642 531,642 531,548 531,548 531,540 8.15%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.73% 1.21% 1.64% 2.71% 2.69% 3.78% 4.21% -
ROE 3.18% 4.95% 6.17% 7.97% 6.18% 9.36% 10.15% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 205.42 241.25 242.21 228.86 180.73 196.26 187.21 6.36%
EPS 2.74 4.41 5.44 6.88 5.46 8.32 8.74 -53.75%
DPS 1.00 1.33 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.772 0.8901 0.8801 0.8625 0.8598 0.8569 0.8306 -4.74%
Adjusted Per Share Value based on latest NOSH - 531,642
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 186.79 195.00 195.77 184.96 146.06 158.61 148.28 16.59%
EPS 2.23 3.56 4.39 5.55 4.29 6.48 6.68 -51.78%
DPS 0.91 1.08 0.00 0.00 1.21 0.00 0.00 -
NAPS 0.702 0.7195 0.7114 0.697 0.6948 0.6925 0.6579 4.40%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.305 0.385 0.37 0.72 0.955 1.13 1.10 -
P/RPS 0.15 0.16 0.15 0.31 0.53 0.58 0.59 -59.76%
P/EPS 12.44 8.73 6.81 10.48 17.98 14.08 13.05 -3.13%
EY 8.04 11.45 14.68 9.54 5.56 7.10 7.66 3.27%
DY 3.28 3.46 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 0.40 0.43 0.42 0.83 1.11 1.32 1.32 -54.78%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 30/05/18 28/02/18 29/11/17 28/08/17 -
Price 0.445 0.32 0.445 0.375 0.785 1.05 1.08 -
P/RPS 0.22 0.13 0.18 0.16 0.43 0.54 0.58 -47.50%
P/EPS 18.15 7.26 8.19 5.46 14.78 13.09 12.81 26.06%
EY 5.51 13.78 12.21 18.32 6.77 7.64 7.80 -20.63%
DY 2.25 4.17 0.00 0.00 1.91 0.00 0.00 -
P/NAPS 0.58 0.36 0.51 0.43 0.91 1.23 1.30 -41.52%

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