[AZRB] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 22.85%
YoY- 54.18%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 270,854 264,050 309,371 229,215 177,135 155,567 153,055 46.15%
PBT 30,808 8,493 6,109 8,398 5,897 12,150 5,637 209.31%
Tax -24,288 -2,864 -2,096 -3,381 -2,241 -2,660 -2,221 390.53%
NP 6,520 5,629 4,013 5,017 3,656 9,490 3,416 53.68%
-
NP to SH 8,522 6,210 4,197 5,441 4,429 9,631 3,376 85.08%
-
Tax Rate 78.84% 33.72% 34.31% 40.26% 38.00% 21.89% 39.40% -
Total Cost 264,334 258,421 305,358 224,198 173,479 146,077 149,639 45.97%
-
Net Worth 356,422 348,439 352,162 338,401 336,796 336,455 332,921 4.63%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 9,684 9,703 - - - 9,679 - -
Div Payout % 113.64% 156.25% - - - 100.50% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 356,422 348,439 352,162 338,401 336,796 336,455 332,921 4.63%
NOSH 484,204 485,156 482,413 481,504 481,413 483,969 482,285 0.26%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.41% 2.13% 1.30% 2.19% 2.06% 6.10% 2.23% -
ROE 2.39% 1.78% 1.19% 1.61% 1.32% 2.86% 1.01% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 55.94 54.43 64.13 47.60 36.79 32.14 31.74 45.75%
EPS 1.76 1.28 0.87 1.13 0.92 1.99 0.70 84.59%
DPS 2.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.7361 0.7182 0.73 0.7028 0.6996 0.6952 0.6903 4.36%
Adjusted Per Share Value based on latest NOSH - 481,504
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 41.18 40.14 47.04 34.85 26.93 23.65 23.27 46.15%
EPS 1.30 0.94 0.64 0.83 0.67 1.46 0.51 86.28%
DPS 1.47 1.48 0.00 0.00 0.00 1.47 0.00 -
NAPS 0.5419 0.5298 0.5354 0.5145 0.5121 0.5115 0.5062 4.63%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.635 0.65 0.705 0.635 0.63 0.655 0.70 -
P/RPS 1.14 1.19 1.10 1.33 1.71 2.04 2.21 -35.60%
P/EPS 36.08 50.78 81.03 56.19 68.48 32.91 100.00 -49.22%
EY 2.77 1.97 1.23 1.78 1.46 3.04 1.00 96.87%
DY 3.15 3.08 0.00 0.00 0.00 3.05 0.00 -
P/NAPS 0.86 0.91 0.97 0.90 0.90 0.94 1.01 -10.13%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 26/08/16 26/05/16 26/02/16 30/11/15 27/08/15 29/05/15 -
Price 0.62 0.645 0.715 0.59 0.645 0.505 0.70 -
P/RPS 1.11 1.19 1.11 1.24 1.75 1.57 2.21 -36.73%
P/EPS 35.23 50.39 82.18 52.21 70.11 25.38 100.00 -50.02%
EY 2.84 1.98 1.22 1.92 1.43 3.94 1.00 100.16%
DY 3.23 3.10 0.00 0.00 0.00 3.96 0.00 -
P/NAPS 0.84 0.90 0.98 0.84 0.92 0.73 1.01 -11.53%

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