[AZRB] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -54.01%
YoY- 137.86%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 264,050 309,371 229,215 177,135 155,567 153,055 166,155 36.21%
PBT 8,493 6,109 8,398 5,897 12,150 5,637 6,949 14.32%
Tax -2,864 -2,096 -3,381 -2,241 -2,660 -2,221 -3,988 -19.82%
NP 5,629 4,013 5,017 3,656 9,490 3,416 2,961 53.52%
-
NP to SH 6,210 4,197 5,441 4,429 9,631 3,376 3,529 45.80%
-
Tax Rate 33.72% 34.31% 40.26% 38.00% 21.89% 39.40% 57.39% -
Total Cost 258,421 305,358 224,198 173,479 146,077 149,639 163,194 35.89%
-
Net Worth 348,439 352,162 338,401 336,796 336,455 332,921 277,889 16.29%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 9,703 - - - 9,679 - - -
Div Payout % 156.25% - - - 100.50% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 348,439 352,162 338,401 336,796 336,455 332,921 277,889 16.29%
NOSH 485,156 482,413 481,504 481,413 483,969 482,285 407,462 12.35%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.13% 1.30% 2.19% 2.06% 6.10% 2.23% 1.78% -
ROE 1.78% 1.19% 1.61% 1.32% 2.86% 1.01% 1.27% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 54.43 64.13 47.60 36.79 32.14 31.74 40.78 21.24%
EPS 1.28 0.87 1.13 0.92 1.99 0.70 0.87 29.38%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.7182 0.73 0.7028 0.6996 0.6952 0.6903 0.682 3.51%
Adjusted Per Share Value based on latest NOSH - 481,413
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 40.14 47.04 34.85 26.93 23.65 23.27 25.26 36.21%
EPS 0.94 0.64 0.83 0.67 1.46 0.51 0.54 44.75%
DPS 1.48 0.00 0.00 0.00 1.47 0.00 0.00 -
NAPS 0.5298 0.5354 0.5145 0.5121 0.5115 0.5062 0.4225 16.30%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.65 0.705 0.635 0.63 0.655 0.70 0.675 -
P/RPS 1.19 1.10 1.33 1.71 2.04 2.21 1.66 -19.91%
P/EPS 50.78 81.03 56.19 68.48 32.91 100.00 77.94 -24.86%
EY 1.97 1.23 1.78 1.46 3.04 1.00 1.28 33.33%
DY 3.08 0.00 0.00 0.00 3.05 0.00 0.00 -
P/NAPS 0.91 0.97 0.90 0.90 0.94 1.01 0.99 -5.46%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 26/05/16 26/02/16 30/11/15 27/08/15 29/05/15 27/02/15 -
Price 0.645 0.715 0.59 0.645 0.505 0.70 0.71 -
P/RPS 1.19 1.11 1.24 1.75 1.57 2.21 1.74 -22.39%
P/EPS 50.39 82.18 52.21 70.11 25.38 100.00 81.98 -27.72%
EY 1.98 1.22 1.92 1.43 3.94 1.00 1.22 38.14%
DY 3.10 0.00 0.00 0.00 3.96 0.00 0.00 -
P/NAPS 0.90 0.98 0.84 0.92 0.73 1.01 1.04 -9.19%

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