[AZRB] QoQ 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- -26.11%
YoY- 45.7%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 178,267 294,753 237,479 250,186 356,998 270,854 264,050 -22.98%
PBT 14,319 18,751 21,717 6,779 5,050 30,808 8,493 41.52%
Tax -18,095 -9,728 -6,260 -1,686 3,402 -24,288 -2,864 240.61%
NP -3,776 9,023 15,457 5,093 8,452 6,520 5,629 -
-
NP to SH -3,751 10,031 15,839 6,115 8,276 8,522 6,210 -
-
Tax Rate 126.37% 51.88% 28.83% 24.87% -67.37% 78.84% 33.72% -
Total Cost 182,043 285,730 222,022 245,093 348,546 264,334 258,421 -20.77%
-
Net Worth 457,025 455,483 432,734 376,121 366,159 356,422 348,439 19.76%
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 - - - 9,673 9,684 9,703 -12.23%
Div Payout % 0.00% - - - 116.89% 113.64% 156.25% -
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 457,025 455,483 432,734 376,121 366,159 356,422 348,439 19.76%
NOSH 531,548 531,548 531,540 485,317 483,698 484,204 485,156 6.25%
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 -2.12% 3.06% 6.51% 2.04% 2.37% 2.41% 2.13% -
ROE -0.82% 2.20% 3.66% 1.63% 2.26% 2.39% 1.78% -
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 33.54 55.45 45.58 51.55 73.81 55.94 54.43 -27.52%
EPS -0.71 1.89 3.04 1.26 1.46 1.76 1.28 -
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 27.10 44.81 36.11 38.04 54.28 41.18 40.14 -22.98%
EPS -0.57 1.53 2.41 0.93 1.26 1.30 0.94 -
DPS 1.21 0.00 0.00 0.00 1.47 1.47 1.48 -12.53%
NAPS 0.6948 0.6925 0.6579 0.5718 0.5567 0.5419 0.5298 19.75%
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 2.85 2.04 2.41 1.94 0.86 1.14 1.19 78.72%
P/EPS -135.33 59.88 36.18 79.37 37.11 36.08 50.78 -
EY -0.74 1.67 2.76 1.26 2.69 2.77 1.97 -
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 2.34 1.89 2.37 2.15 0.93 1.11 1.19 56.76%
P/EPS -111.24 55.64 35.52 88.10 40.04 35.23 50.39 -
EY -0.90 1.80 2.81 1.14 2.50 2.84 1.98 -
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