[AZRB] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.13%
YoY- 71.53%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 645,825 661,618 662,357 625,958 650,517 607,782 594,233 5.72%
PBT 28,244 22,429 25,668 30,749 29,435 28,149 24,465 10.07%
Tax -10,882 -11,234 -13,411 -21,055 -20,056 -20,532 -19,063 -31.25%
NP 17,362 11,195 12,257 9,694 9,379 7,617 5,402 118.25%
-
NP to SH 18,397 12,405 13,509 10,319 9,632 7,549 5,526 123.45%
-
Tax Rate 38.53% 50.09% 52.25% 68.47% 68.14% 72.94% 77.92% -
Total Cost 628,463 650,423 650,100 616,264 641,138 600,165 588,831 4.45%
-
Net Worth 336,455 332,921 277,889 262,154 221,884 217,694 217,184 33.99%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 9,679 - - - - - - -
Div Payout % 52.61% - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 336,455 332,921 277,889 262,154 221,884 217,694 217,184 33.99%
NOSH 483,969 482,285 407,462 387,916 330,727 276,543 279,444 44.36%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.69% 1.69% 1.85% 1.55% 1.44% 1.25% 0.91% -
ROE 5.47% 3.73% 4.86% 3.94% 4.34% 3.47% 2.54% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 133.44 137.18 162.56 161.36 196.69 219.78 212.65 -26.76%
EPS 3.80 2.57 3.32 2.66 2.91 2.73 1.98 54.61%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6952 0.6903 0.682 0.6758 0.6709 0.7872 0.7772 -7.18%
Adjusted Per Share Value based on latest NOSH - 387,916
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 98.19 100.59 100.70 95.17 98.90 92.40 90.34 5.72%
EPS 2.80 1.89 2.05 1.57 1.46 1.15 0.84 123.63%
DPS 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5115 0.5062 0.4225 0.3986 0.3373 0.331 0.3302 33.98%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.655 0.70 0.675 0.76 0.70 0.655 0.915 -
P/RPS 0.49 0.51 0.42 0.47 0.36 0.30 0.43 9.12%
P/EPS 17.23 27.21 20.36 28.57 24.04 23.99 46.27 -48.33%
EY 5.80 3.67 4.91 3.50 4.16 4.17 2.16 93.53%
DY 3.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.01 0.99 1.12 1.04 0.83 1.18 -14.10%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 27/11/14 26/08/14 27/05/14 28/02/14 -
Price 0.505 0.70 0.71 0.71 0.735 0.695 0.835 -
P/RPS 0.38 0.51 0.44 0.44 0.37 0.32 0.39 -1.72%
P/EPS 13.29 27.21 21.42 26.69 25.24 25.46 42.23 -53.83%
EY 7.53 3.67 4.67 3.75 3.96 3.93 2.37 116.57%
DY 3.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.01 1.04 1.05 1.10 0.88 1.07 -22.55%

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