[AZRB] QoQ TTM Result on 30-Jun-2017 [#2]

Stock

[AZRB] AHMAD ZAKI RESOURCES BHD

Announcement Date

28-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 28.89%

YoY- 85.13%

Quarter Report

AZRB 2nd Qtr17 -BURSA - FINAL.pdf

Latest QR

Upcoming QR

AZRB's Result

AZRB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
TTM Result
Revenue	1,014,635	960,685	1,140,394	1,116,495	1,142,088	1,201,273	1,073,490	-3.69%
YoY %	5.62%	-15.76%	2.14%	-2.24%	-4.93%	11.90%	-	-
Horiz. %	94.52%	89.49%	106.23%	104.01%	106.39%	111.90%	100.00%	-
PBT	67,399	61,566	60,177	72,234	51,130	50,460	53,808	16.21%
YoY %	9.47%	2.31%	-16.69%	41.28%	1.33%	-6.22%	-	-
Horiz. %	125.26%	114.42%	111.84%	134.24%	95.02%	93.78%	100.00%	-
Tax	-38,465	-35,769	-22,045	-36,605	-25,436	-25,846	-32,628	11.60%
YoY %	-7.54%	-62.25%	39.78%	-43.91%	1.59%	20.79%	-	-
Horiz. %	117.89%	109.63%	67.56%	112.19%	77.96%	79.21%	100.00%	-
NP	28,934	25,797	38,132	35,629	25,694	24,614	21,180	23.14%
YoY %	12.16%	-32.35%	7.03%	38.67%	4.39%	16.21%	-	-
Horiz. %	136.61%	121.80%	180.04%	168.22%	121.31%	116.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,251	28,234	39,047	37,538	29,123	27,205	24,370	18.05%
YoY %	10.69%	-27.69%	4.02%	28.89%	7.05%	11.63%	-	-
Horiz. %	128.24%	115.86%	160.23%	154.03%	119.50%	111.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	57.07%	58.10%	36.63%	50.68%	49.75%	51.22%	60.64%	-
YoY %	-1.77%	58.61%	-27.72%	1.87%	-2.87%	-15.53%	-	-
Horiz. %	94.11%	95.81%	60.41%	83.58%	82.04%	84.47%	100.00%	-
Total Cost	985,701	934,888	1,102,262	1,080,866	1,116,394	1,176,659	1,052,310	-4.26%
YoY %	5.44%	-15.18%	1.98%	-3.18%	-5.12%	11.82%	-	-
Horiz. %	93.67%	88.84%	104.75%	102.71%	106.09%	111.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	458,471	457,025	455,483	432,734	376,121	366,159	356,422	18.29%
YoY %	0.32%	0.34%	5.26%	15.05%	2.72%	2.73%	-	-
Horiz. %	128.63%	128.23%	127.79%	121.41%	105.53%	102.73%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	7,973	7,973	9,673	19,358	29,061	29,061	29,017	-57.76%
YoY %	0.00%	-17.57%	-50.03%	-33.39%	0.00%	0.15%	-	-
Horiz. %	27.48%	27.48%	33.34%	66.71%	100.15%	100.15%	100.00%	-
Div Payout %	25.51%	28.24%	24.78%	51.57%	99.79%	106.82%	119.07%	-
YoY %	-9.67%	13.96%	-51.95%	-48.32%	-6.58%	-10.29%	-	-
Horiz. %	21.42%	23.72%	20.81%	43.31%	83.81%	89.71%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	458,471	457,025	455,483	432,734	376,121	366,159	356,422	18.29%
YoY %	0.32%	0.34%	5.26%	15.05%	2.72%	2.73%	-	-
Horiz. %	128.63%	128.23%	127.79%	121.41%	105.53%	102.73%	100.00%	-
NOSH	531,642	531,548	531,548	531,540	485,317	483,698	484,204	6.43%
YoY %	0.02%	0.00%	0.00%	9.52%	0.33%	-0.10%	-	-
Horiz. %	109.80%	109.78%	109.78%	109.78%	100.23%	99.90%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	2.85%	2.69%	3.34%	3.19%	2.25%	2.05%	1.97%	-
YoY %	5.95%	-19.46%	4.70%	41.78%	9.76%	4.06%	-	-
Horiz. %	144.67%	136.55%	169.54%	161.93%	114.21%	104.06%	100.00%	-
ROE	6.82%	6.18%	8.57%	8.67%	7.74%	7.43%	6.84%	-
YoY %	10.36%	-27.89%	-1.15%	12.02%	4.17%	8.63%	-	-
Horiz. %	99.71%	90.35%	125.29%	126.75%	113.16%	108.63%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	190.88	180.73	214.54	214.30	235.33	248.35	221.70	-9.50%
YoY %	5.62%	-15.76%	0.11%	-8.94%	-5.24%	12.02%	-	-
Horiz. %	86.10%	81.52%	96.77%	96.66%	106.15%	112.02%	100.00%	-
EPS	5.88	5.31	7.35	7.21	6.00	5.62	5.03	10.98%
YoY %	10.73%	-27.76%	1.94%	20.17%	6.76%	11.73%	-	-
Horiz. %	116.90%	105.57%	146.12%	143.34%	119.28%	111.73%	100.00%	-
DPS	1.50	1.50	1.82	3.72	6.00	6.00	6.00	-60.34%
YoY %	0.00%	-17.58%	-51.08%	-38.00%	0.00%	0.00%	-	-
Horiz. %	25.00%	25.00%	30.33%	62.00%	100.00%	100.00%	100.00%	-
NAPS	0.8625	0.8598	0.8569	0.8306	0.775	0.757	0.7361	11.15%
YoY %	0.31%	0.34%	3.17%	7.17%	2.38%	2.84%	-	-
Horiz. %	117.17%	116.80%	116.41%	112.84%	105.28%	102.84%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 531,540
RPS	154.26	146.06	173.38	169.75	173.64	182.64	163.21	-3.69%
YoY %	5.61%	-15.76%	2.14%	-2.24%	-4.93%	11.90%	-	-
Horiz. %	94.52%	89.49%	106.23%	104.01%	106.39%	111.90%	100.00%	-
EPS	4.75	4.29	5.94	5.71	4.43	4.14	3.71	17.92%
YoY %	10.72%	-27.78%	4.03%	28.89%	7.00%	11.59%	-	-
Horiz. %	128.03%	115.63%	160.11%	153.91%	119.41%	111.59%	100.00%	-
DPS	1.21	1.21	1.47	2.94	4.42	4.42	4.41	-57.80%
YoY %	0.00%	-17.69%	-50.00%	-33.48%	0.00%	0.23%	-	-
Horiz. %	27.44%	27.44%	33.33%	66.67%	100.23%	100.23%	100.00%	-
NAPS	0.697	0.6948	0.6925	0.6579	0.5718	0.5567	0.5419	18.28%
YoY %	0.32%	0.33%	5.26%	15.06%	2.71%	2.73%	-	-
Horiz. %	128.62%	128.22%	127.79%	121.41%	105.52%	102.73%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	0.72	0.955	1.13	1.10	1.00	0.635	0.635	-
P/RPS	0.38	0.53	0.53	0.51	0.42	0.26	0.29	19.76%
YoY %	-28.30%	0.00%	3.92%	21.43%	61.54%	-10.34%	-	-
Horiz. %	131.03%	182.76%	182.76%	175.86%	144.83%	89.66%	100.00%	-
P/EPS	12.25	17.98	15.38	15.27	16.66	11.29	12.62	-1.96%
YoY %	-31.87%	16.91%	0.72%	-8.34%	47.56%	-10.54%	-	-
Horiz. %	97.07%	142.47%	121.87%	121.00%	132.01%	89.46%	100.00%	-
EY	8.17	5.56	6.50	6.55	6.00	8.86	7.93	2.00%
YoY %	46.94%	-14.46%	-0.76%	9.17%	-32.28%	11.73%	-	-
Horiz. %	103.03%	70.11%	81.97%	82.60%	75.66%	111.73%	100.00%	-
DY	2.08	1.57	1.61	3.38	6.00	9.45	9.45	-63.57%
YoY %	32.48%	-2.48%	-52.37%	-43.67%	-36.51%	0.00%	-	-
Horiz. %	22.01%	16.61%	17.04%	35.77%	63.49%	100.00%	100.00%	-
P/NAPS	0.83	1.11	1.32	1.32	1.29	0.84	0.86	-2.34%
YoY %	-25.23%	-15.91%	0.00%	2.33%	53.57%	-2.33%	-	-
Horiz. %	96.51%	129.07%	153.49%	153.49%	150.00%	97.67%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	30/05/18	28/02/18	29/11/17	28/08/17	30/05/17	27/02/17	29/11/16	-
Price	0.375	0.785	1.05	1.08	1.11	0.685	0.62	-
P/RPS	0.20	0.43	0.49	0.50	0.47	0.28	0.28	-20.11%
YoY %	-53.49%	-12.24%	-2.00%	6.38%	67.86%	0.00%	-	-
Horiz. %	71.43%	153.57%	175.00%	178.57%	167.86%	100.00%	100.00%	-
P/EPS	6.38	14.78	14.29	14.99	18.50	12.18	12.32	-35.53%
YoY %	-56.83%	3.43%	-4.67%	-18.97%	51.89%	-1.14%	-	-
Horiz. %	51.79%	119.97%	115.99%	121.67%	150.16%	98.86%	100.00%	-
EY	15.68	6.77	7.00	6.67	5.41	8.21	8.12	55.13%
YoY %	131.61%	-3.29%	4.95%	23.29%	-34.10%	1.11%	-	-
Horiz. %	193.10%	83.37%	86.21%	82.14%	66.63%	101.11%	100.00%	-
DY	4.00	1.91	1.73	3.44	5.41	8.76	9.68	-44.55%
YoY %	109.42%	10.40%	-49.71%	-36.41%	-38.24%	-9.50%	-	-
Horiz. %	41.32%	19.73%	17.87%	35.54%	55.89%	90.50%	100.00%	-
P/NAPS	0.43	0.91	1.23	1.30	1.43	0.90	0.84	-36.03%
YoY %	-52.75%	-26.02%	-5.38%	-9.09%	58.89%	7.14%	-	-
Horiz. %	51.19%	108.33%	146.43%	154.76%	170.24%	107.14%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos