[AZRB] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -81.65%
YoY- 24.32%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,201,273 844,275 573,421 309,371 714,972 485,757 308,622 146.42%
PBT 50,462 45,412 14,601 6,109 32,082 23,685 17,787 99.77%
Tax -25,845 -29,247 -4,960 -2,096 -10,503 -7,123 -4,881 202.26%
NP 24,617 16,165 9,641 4,013 21,579 16,562 12,906 53.50%
-
NP to SH 27,209 18,933 10,407 4,197 22,877 17,435 13,006 63.20%
-
Tax Rate 51.22% 64.40% 33.97% 34.31% 32.74% 30.07% 27.44% -
Total Cost 1,176,656 828,110 563,780 305,358 693,393 469,195 295,716 150.05%
-
Net Worth 365,723 355,525 347,642 352,162 339,914 337,900 336,125 5.76%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 9,662 9,659 9,680 - 9,673 9,659 9,669 -0.04%
Div Payout % 35.51% 51.02% 93.02% - 42.28% 55.40% 74.35% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 365,723 355,525 347,642 352,162 339,914 337,900 336,125 5.76%
NOSH 483,122 482,984 484,046 482,413 483,657 482,991 483,494 -0.05%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.05% 1.91% 1.68% 1.30% 3.02% 3.41% 4.18% -
ROE 7.44% 5.33% 2.99% 1.19% 6.73% 5.16% 3.87% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 248.65 174.80 118.46 64.13 147.83 100.57 63.83 146.55%
EPS 5.62 3.92 2.15 0.87 4.73 3.61 2.69 63.06%
DPS 2.00 2.00 2.00 0.00 2.00 2.00 2.00 0.00%
NAPS 0.757 0.7361 0.7182 0.73 0.7028 0.6996 0.6952 5.81%
Adjusted Per Share Value based on latest NOSH - 482,413
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 182.64 128.36 87.18 47.04 108.70 73.85 46.92 146.43%
EPS 4.14 2.88 1.58 0.64 3.48 2.65 1.98 63.14%
DPS 1.47 1.47 1.47 0.00 1.47 1.47 1.47 0.00%
NAPS 0.556 0.5405 0.5285 0.5354 0.5168 0.5137 0.511 5.76%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.635 0.635 0.65 0.705 0.635 0.63 0.655 -
P/RPS 0.26 0.36 0.55 1.10 0.43 0.63 1.03 -59.89%
P/EPS 11.28 16.20 30.23 81.03 13.42 17.45 24.35 -39.99%
EY 8.87 6.17 3.31 1.23 7.45 5.73 4.11 66.61%
DY 3.15 3.15 3.08 0.00 3.15 3.17 3.05 2.16%
P/NAPS 0.84 0.86 0.91 0.97 0.90 0.90 0.94 -7.19%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 26/08/16 26/05/16 26/02/16 30/11/15 27/08/15 -
Price 0.685 0.62 0.645 0.715 0.59 0.645 0.505 -
P/RPS 0.28 0.35 0.54 1.11 0.40 0.64 0.79 -49.75%
P/EPS 12.16 15.82 30.00 82.18 12.47 17.87 18.77 -25.03%
EY 8.22 6.32 3.33 1.22 8.02 5.60 5.33 33.30%
DY 2.92 3.23 3.10 0.00 3.39 3.10 3.96 -18.30%
P/NAPS 0.90 0.84 0.90 0.98 0.84 0.92 0.73 14.90%

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