[AZRB] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -11.73%
YoY- 3.77%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 961,932 643,834 304,136 960,685 782,418 487,665 250,186 145.22%
PBT 18,543 16,250 12,612 61,566 47,247 28,496 6,779 95.46%
Tax -6,905 -5,687 -4,382 -35,769 -17,674 -7,946 -1,686 155.75%
NP 11,638 10,563 8,230 25,797 29,573 20,550 5,093 73.40%
-
NP to SH 17,583 14,438 9,132 28,234 31,985 21,954 6,115 102.07%
-
Tax Rate 37.24% 35.00% 34.74% 58.10% 37.41% 27.88% 24.87% -
Total Cost 950,294 633,271 295,906 934,888 752,845 467,115 245,093 146.60%
-
Net Worth 473,215 467,898 458,471 457,025 455,483 432,734 376,121 16.52%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,316 - - 7,973 - - - -
Div Payout % 30.24% - - 28.24% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 473,215 467,898 458,471 457,025 455,483 432,734 376,121 16.52%
NOSH 531,642 531,642 531,642 531,548 531,548 531,540 485,317 6.26%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.21% 1.64% 2.71% 2.69% 3.78% 4.21% 2.04% -
ROE 3.72% 3.09% 1.99% 6.18% 7.02% 5.07% 1.63% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 180.94 121.10 57.22 180.73 147.20 93.60 51.55 130.78%
EPS 3.31 2.72 1.72 5.46 6.24 4.37 1.26 90.27%
DPS 1.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.8901 0.8801 0.8625 0.8598 0.8569 0.8306 0.775 9.66%
Adjusted Per Share Value based on latest NOSH - 531,548
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 146.25 97.89 46.24 146.06 118.96 74.14 38.04 145.21%
EPS 2.67 2.20 1.39 4.29 4.86 3.34 0.93 101.87%
DPS 0.81 0.00 0.00 1.21 0.00 0.00 0.00 -
NAPS 0.7195 0.7114 0.697 0.6948 0.6925 0.6579 0.5718 16.53%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.385 0.37 0.72 0.955 1.13 1.10 1.00 -
P/RPS 0.21 0.31 1.26 0.53 0.77 1.18 1.94 -77.25%
P/EPS 11.64 13.62 41.91 17.98 18.78 26.10 79.37 -72.15%
EY 8.59 7.34 2.39 5.56 5.33 3.83 1.26 259.12%
DY 2.60 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.83 1.11 1.32 1.32 1.29 -51.89%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 30/05/18 28/02/18 29/11/17 28/08/17 30/05/17 -
Price 0.32 0.445 0.375 0.785 1.05 1.08 1.11 -
P/RPS 0.18 0.37 0.66 0.43 0.71 1.15 2.15 -80.83%
P/EPS 9.68 16.39 21.83 14.78 17.45 25.63 88.10 -77.02%
EY 10.34 6.10 4.58 6.77 5.73 3.90 1.14 334.33%
DY 3.13 0.00 0.00 1.91 0.00 0.00 0.00 -
P/NAPS 0.36 0.51 0.43 0.91 1.23 1.30 1.43 -60.09%

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