[AZRB] QoQ 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- -22.86%
YoY- 24.32%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 356,998 270,854 264,050 309,371 229,215 177,135 155,567 73.54%
PBT 5,050 30,808 8,493 6,109 8,398 5,897 12,150 -44.15%
Tax 3,402 -24,288 -2,864 -2,096 -3,381 -2,241 -2,660 -
NP 8,452 6,520 5,629 4,013 5,017 3,656 9,490 -7.39%
-
NP to SH 8,276 8,522 6,210 4,197 5,441 4,429 9,631 -9.57%
-
Tax Rate -67.37% 78.84% 33.72% 34.31% 40.26% 38.00% 21.89% -
Total Cost 348,546 264,334 258,421 305,358 224,198 173,479 146,077 78.09%
-
Net Worth 366,159 356,422 348,439 352,162 338,401 336,796 336,455 5.77%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 9,673 9,684 9,703 - - - 9,679 -0.04%
Div Payout % 116.89% 113.64% 156.25% - - - 100.50% -
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 366,159 356,422 348,439 352,162 338,401 336,796 336,455 5.77%
NOSH 483,698 484,204 485,156 482,413 481,504 481,413 483,969 -0.03%
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 2.37% 2.41% 2.13% 1.30% 2.19% 2.06% 6.10% -
ROE 2.26% 2.39% 1.78% 1.19% 1.61% 1.32% 2.86% -
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 73.81 55.94 54.43 64.13 47.60 36.79 32.14 73.62%
EPS 1.46 1.76 1.28 0.87 1.13 0.92 1.99 -18.57%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 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 54.28 41.18 40.14 47.04 34.85 26.93 23.65 73.55%
EPS 1.26 1.30 0.94 0.64 0.83 0.67 1.46 -9.31%
DPS 1.47 1.47 1.48 0.00 0.00 0.00 1.47 0.00%
NAPS 0.5567 0.5419 0.5298 0.5354 0.5145 0.5121 0.5115 5.78%
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 0.86 1.14 1.19 1.10 1.33 1.71 2.04 -43.62%
P/EPS 37.11 36.08 50.78 81.03 56.19 68.48 32.91 8.29%
EY 2.69 2.77 1.97 1.23 1.78 1.46 3.04 -7.79%
DY 3.15 3.15 3.08 0.00 0.00 0.00 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 0.93 1.11 1.19 1.11 1.24 1.75 1.57 -29.35%
P/EPS 40.04 35.23 50.39 82.18 52.21 70.11 25.38 35.33%
EY 2.50 2.84 1.98 1.22 1.92 1.43 3.94 -26.05%
DY 2.92 3.23 3.10 0.00 0.00 0.00 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