[AZRB] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 37.23%
YoY- 92.41%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 237,479 250,186 356,998 270,854 264,050 309,371 229,215 2.39%
PBT 21,717 6,779 5,050 30,808 8,493 6,109 8,398 88.50%
Tax -6,260 -1,686 3,402 -24,288 -2,864 -2,096 -3,381 50.83%
NP 15,457 5,093 8,452 6,520 5,629 4,013 5,017 111.87%
-
NP to SH 15,839 6,115 8,276 8,522 6,210 4,197 5,441 104.00%
-
Tax Rate 28.83% 24.87% -67.37% 78.84% 33.72% 34.31% 40.26% -
Total Cost 222,022 245,093 348,546 264,334 258,421 305,358 224,198 -0.64%
-
Net Worth 432,734 376,121 366,159 356,422 348,439 352,162 338,401 17.83%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 9,673 9,684 9,703 - - -
Div Payout % - - 116.89% 113.64% 156.25% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 432,734 376,121 366,159 356,422 348,439 352,162 338,401 17.83%
NOSH 531,540 485,317 483,698 484,204 485,156 482,413 481,504 6.81%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.51% 2.04% 2.37% 2.41% 2.13% 1.30% 2.19% -
ROE 3.66% 1.63% 2.26% 2.39% 1.78% 1.19% 1.61% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 45.58 51.55 73.81 55.94 54.43 64.13 47.60 -2.85%
EPS 3.04 1.26 1.46 1.76 1.28 0.87 1.13 93.54%
DPS 0.00 0.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.8306 0.775 0.757 0.7361 0.7182 0.73 0.7028 11.79%
Adjusted Per Share Value based on latest NOSH - 484,204
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 36.11 38.04 54.28 41.18 40.14 47.04 34.85 2.39%
EPS 2.41 0.93 1.26 1.30 0.94 0.64 0.83 103.66%
DPS 0.00 0.00 1.47 1.47 1.48 0.00 0.00 -
NAPS 0.6579 0.5718 0.5567 0.5419 0.5298 0.5354 0.5145 17.82%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.10 1.00 0.635 0.635 0.65 0.705 0.635 -
P/RPS 2.41 1.94 0.86 1.14 1.19 1.10 1.33 48.68%
P/EPS 36.18 79.37 37.11 36.08 50.78 81.03 56.19 -25.45%
EY 2.76 1.26 2.69 2.77 1.97 1.23 1.78 34.00%
DY 0.00 0.00 3.15 3.15 3.08 0.00 0.00 -
P/NAPS 1.32 1.29 0.84 0.86 0.91 0.97 0.90 29.11%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 30/05/17 27/02/17 29/11/16 26/08/16 26/05/16 26/02/16 -
Price 1.08 1.11 0.685 0.62 0.645 0.715 0.59 -
P/RPS 2.37 2.15 0.93 1.11 1.19 1.11 1.24 54.07%
P/EPS 35.52 88.10 40.04 35.23 50.39 82.18 52.21 -22.66%
EY 2.81 1.14 2.50 2.84 1.98 1.22 1.92 28.93%
DY 0.00 0.00 2.92 3.23 3.10 0.00 0.00 -
P/NAPS 1.30 1.43 0.90 0.84 0.90 0.98 0.84 33.83%

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