[AZRB] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -77.53%
YoY- 45.7%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 960,685 782,418 487,665 250,186 1,201,273 844,275 573,421 40.92%
PBT 61,566 47,247 28,496 6,779 50,462 45,412 14,601 160.31%
Tax -35,769 -17,674 -7,946 -1,686 -25,845 -29,247 -4,960 271.92%
NP 25,797 29,573 20,550 5,093 24,617 16,165 9,641 92.39%
-
NP to SH 28,234 31,985 21,954 6,115 27,209 18,933 10,407 94.16%
-
Tax Rate 58.10% 37.41% 27.88% 24.87% 51.22% 64.40% 33.97% -
Total Cost 934,888 752,845 467,115 245,093 1,176,656 828,110 563,780 39.96%
-
Net Worth 457,025 455,483 432,734 376,121 365,723 355,525 347,642 19.94%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 7,973 - - - 9,662 9,659 9,680 -12.10%
Div Payout % 28.24% - - - 35.51% 51.02% 93.02% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 457,025 455,483 432,734 376,121 365,723 355,525 347,642 19.94%
NOSH 531,548 531,548 531,540 485,317 483,122 482,984 484,046 6.42%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.69% 3.78% 4.21% 2.04% 2.05% 1.91% 1.68% -
ROE 6.18% 7.02% 5.07% 1.63% 7.44% 5.33% 2.99% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 180.73 147.20 93.60 51.55 248.65 174.80 118.46 32.42%
EPS 5.46 6.24 4.37 1.26 5.62 3.92 2.15 85.82%
DPS 1.50 0.00 0.00 0.00 2.00 2.00 2.00 -17.40%
NAPS 0.8598 0.8569 0.8306 0.775 0.757 0.7361 0.7182 12.70%
Adjusted Per Share Value based on latest NOSH - 485,317
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 146.06 118.96 74.14 38.04 182.64 128.36 87.18 40.92%
EPS 4.29 4.86 3.34 0.93 4.14 2.88 1.58 94.27%
DPS 1.21 0.00 0.00 0.00 1.47 1.47 1.47 -12.13%
NAPS 0.6948 0.6925 0.6579 0.5718 0.556 0.5405 0.5285 19.94%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.955 1.13 1.10 1.00 0.635 0.635 0.65 -
P/RPS 0.53 0.77 1.18 1.94 0.26 0.36 0.55 -2.43%
P/EPS 17.98 18.78 26.10 79.37 11.28 16.20 30.23 -29.20%
EY 5.56 5.33 3.83 1.26 8.87 6.17 3.31 41.17%
DY 1.57 0.00 0.00 0.00 3.15 3.15 3.08 -36.11%
P/NAPS 1.11 1.32 1.32 1.29 0.84 0.86 0.91 14.12%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 28/08/17 30/05/17 27/02/17 29/11/16 26/08/16 -
Price 0.785 1.05 1.08 1.11 0.685 0.62 0.645 -
P/RPS 0.43 0.71 1.15 2.15 0.28 0.35 0.54 -14.05%
P/EPS 14.78 17.45 25.63 88.10 12.16 15.82 30.00 -37.54%
EY 6.77 5.73 3.90 1.14 8.22 6.32 3.33 60.27%
DY 1.91 0.00 0.00 0.00 2.92 3.23 3.10 -27.52%
P/NAPS 0.91 1.23 1.30 1.43 0.90 0.84 0.90 0.73%

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