[AZRB] QoQ TTM Result on 31-Dec-2018

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018
Profit Trend
QoQ- 6.02%
YoY- -48.06%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,023,850 1,081,338 1,177,729 1,228,590 1,140,199 1,116,854 1,014,635 0.60%
PBT 18,037 18,002 15,832 24,984 32,862 49,320 67,399 -58.43%
Tax -13,934 -14,107 -12,984 -15,966 -25,000 -33,510 -38,465 -49.15%
NP 4,103 3,895 2,848 9,018 7,862 15,810 28,934 -72.77%
-
NP to SH 8,527 8,612 9,266 14,665 13,832 20,718 31,251 -57.89%
-
Tax Rate 77.25% 78.36% 82.01% 63.90% 76.08% 67.94% 57.07% -
Total Cost 1,019,747 1,077,443 1,174,881 1,219,572 1,132,337 1,101,044 985,701 2.28%
-
Net Worth 469,327 467,174 465,021 461,731 473,215 467,898 458,471 1.57%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 5,980 11,297 11,297 11,297 13,289 7,973 7,973 -17.43%
Div Payout % 70.14% 131.18% 121.92% 77.04% 96.08% 38.48% 25.51% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 469,327 467,174 465,021 461,731 473,215 467,898 458,471 1.57%
NOSH 598,098 598,098 598,098 598,098 531,642 531,642 531,642 8.16%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.40% 0.36% 0.24% 0.73% 0.69% 1.42% 2.85% -
ROE 1.82% 1.84% 1.99% 3.18% 2.92% 4.43% 6.82% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 171.18 180.80 196.91 205.42 214.47 210.08 190.88 -6.99%
EPS 1.43 1.44 1.55 2.45 2.60 3.90 5.88 -61.00%
DPS 1.00 1.89 1.89 1.89 2.50 1.50 1.50 -23.66%
NAPS 0.7847 0.7811 0.7775 0.772 0.8901 0.8801 0.8625 -6.10%
Adjusted Per Share Value based on latest NOSH - 598,098
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 155.66 164.40 179.06 186.79 173.35 169.80 154.26 0.60%
EPS 1.30 1.31 1.41 2.23 2.10 3.15 4.75 -57.81%
DPS 0.91 1.72 1.72 1.72 2.02 1.21 1.21 -17.28%
NAPS 0.7135 0.7103 0.707 0.702 0.7195 0.7114 0.697 1.57%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.35 0.42 0.52 0.305 0.385 0.37 0.72 -
P/RPS 0.20 0.23 0.26 0.15 0.18 0.18 0.38 -34.78%
P/EPS 24.55 29.17 33.56 12.44 14.80 9.49 12.25 58.88%
EY 4.07 3.43 2.98 8.04 6.76 10.53 8.17 -37.13%
DY 2.86 4.50 3.63 6.19 6.49 4.05 2.08 23.62%
P/NAPS 0.45 0.54 0.67 0.40 0.43 0.42 0.83 -33.48%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 30/05/18 -
Price 0.375 0.385 0.415 0.445 0.32 0.445 0.375 -
P/RPS 0.22 0.21 0.21 0.22 0.15 0.21 0.20 6.55%
P/EPS 26.30 26.74 26.79 18.15 12.30 11.42 6.38 156.87%
EY 3.80 3.74 3.73 5.51 8.13 8.76 15.68 -61.09%
DY 2.67 4.91 4.55 4.24 7.81 3.37 4.00 -23.60%
P/NAPS 0.48 0.49 0.53 0.58 0.36 0.51 0.43 7.60%

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