[AZRB] QoQ TTM Result on 30-Sep-2018

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018
Profit Trend
QoQ- -33.24%
YoY- -64.58%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,081,338 1,177,729 1,228,590 1,140,199 1,116,854 1,014,635 960,685 8.23%
PBT 18,002 15,832 24,984 32,862 49,320 67,399 61,566 -56.04%
Tax -14,107 -12,984 -15,966 -25,000 -33,510 -38,465 -35,769 -46.31%
NP 3,895 2,848 9,018 7,862 15,810 28,934 25,797 -71.74%
-
NP to SH 8,612 9,266 14,665 13,832 20,718 31,251 28,234 -54.78%
-
Tax Rate 78.36% 82.01% 63.90% 76.08% 67.94% 57.07% 58.10% -
Total Cost 1,077,443 1,174,881 1,219,572 1,132,337 1,101,044 985,701 934,888 9.95%
-
Net Worth 467,174 465,021 461,731 473,215 467,898 458,471 457,025 1.47%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 11,297 11,297 11,297 13,289 7,973 7,973 7,973 26.23%
Div Payout % 131.18% 121.92% 77.04% 96.08% 38.48% 25.51% 28.24% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 467,174 465,021 461,731 473,215 467,898 458,471 457,025 1.47%
NOSH 598,098 598,098 598,098 531,642 531,642 531,642 531,548 8.20%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.36% 0.24% 0.73% 0.69% 1.42% 2.85% 2.69% -
ROE 1.84% 1.99% 3.18% 2.92% 4.43% 6.82% 6.18% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 180.80 196.91 205.42 214.47 210.08 190.88 180.73 0.02%
EPS 1.44 1.55 2.45 2.60 3.90 5.88 5.31 -58.20%
DPS 1.89 1.89 1.89 2.50 1.50 1.50 1.50 16.70%
NAPS 0.7811 0.7775 0.772 0.8901 0.8801 0.8625 0.8598 -6.21%
Adjusted Per Share Value based on latest NOSH - 531,642
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 164.40 179.06 186.79 173.35 169.80 154.26 146.06 8.22%
EPS 1.31 1.41 2.23 2.10 3.15 4.75 4.29 -54.75%
DPS 1.72 1.72 1.72 2.02 1.21 1.21 1.21 26.50%
NAPS 0.7103 0.707 0.702 0.7195 0.7114 0.697 0.6948 1.48%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.42 0.52 0.305 0.385 0.37 0.72 0.955 -
P/RPS 0.23 0.26 0.15 0.18 0.18 0.38 0.53 -42.76%
P/EPS 29.17 33.56 12.44 14.80 9.49 12.25 17.98 38.19%
EY 3.43 2.98 8.04 6.76 10.53 8.17 5.56 -27.59%
DY 4.50 3.63 6.19 6.49 4.05 2.08 1.57 102.16%
P/NAPS 0.54 0.67 0.40 0.43 0.42 0.83 1.11 -38.22%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 30/05/18 28/02/18 -
Price 0.385 0.415 0.445 0.32 0.445 0.375 0.785 -
P/RPS 0.21 0.21 0.22 0.15 0.21 0.20 0.43 -38.06%
P/EPS 26.74 26.79 18.15 12.30 11.42 6.38 14.78 48.63%
EY 3.74 3.73 5.51 8.13 8.76 15.68 6.77 -32.74%
DY 4.91 4.55 4.24 7.81 3.37 4.00 1.91 87.98%
P/NAPS 0.49 0.53 0.58 0.36 0.51 0.43 0.91 -33.88%

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