[AZRB] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -8.17%
YoY- 64.33%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 714,972 651,912 645,825 661,618 662,357 625,958 650,517 6.48%
PBT 32,082 30,633 28,244 22,429 25,668 30,749 29,435 5.89%
Tax -10,502 -11,110 -10,882 -11,234 -13,411 -21,055 -20,056 -34.95%
NP 21,580 19,523 17,362 11,195 12,257 9,694 9,379 74.02%
-
NP to SH 22,876 20,964 18,397 12,405 13,509 10,319 9,632 77.72%
-
Tax Rate 32.73% 36.27% 38.53% 50.09% 52.25% 68.47% 68.14% -
Total Cost 693,392 632,389 628,463 650,423 650,100 616,264 641,138 5.34%
-
Net Worth 338,401 336,796 336,455 332,921 277,889 262,154 221,884 32.39%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 28,937 19,307 9,679 - - - - -
Div Payout % 126.50% 92.10% 52.61% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 338,401 336,796 336,455 332,921 277,889 262,154 221,884 32.39%
NOSH 481,504 481,413 483,969 482,285 407,462 387,916 330,727 28.36%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.02% 2.99% 2.69% 1.69% 1.85% 1.55% 1.44% -
ROE 6.76% 6.22% 5.47% 3.73% 4.86% 3.94% 4.34% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 148.49 135.42 133.44 137.18 162.56 161.36 196.69 -17.04%
EPS 4.75 4.35 3.80 2.57 3.32 2.66 2.91 38.50%
DPS 6.00 4.01 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.7028 0.6996 0.6952 0.6903 0.682 0.6758 0.6709 3.13%
Adjusted Per Share Value based on latest NOSH - 482,285
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 108.70 99.11 98.19 100.59 100.70 95.17 98.90 6.48%
EPS 3.48 3.19 2.80 1.89 2.05 1.57 1.46 78.15%
DPS 4.40 2.94 1.47 0.00 0.00 0.00 0.00 -
NAPS 0.5145 0.5121 0.5115 0.5062 0.4225 0.3986 0.3373 32.40%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.635 0.63 0.655 0.70 0.675 0.76 0.70 -
P/RPS 0.43 0.47 0.49 0.51 0.42 0.47 0.36 12.53%
P/EPS 13.37 14.47 17.23 27.21 20.36 28.57 24.04 -32.29%
EY 7.48 6.91 5.80 3.67 4.91 3.50 4.16 47.70%
DY 9.45 6.37 3.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.94 1.01 0.99 1.12 1.04 -9.16%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 27/08/15 29/05/15 27/02/15 27/11/14 26/08/14 -
Price 0.59 0.645 0.505 0.70 0.71 0.71 0.735 -
P/RPS 0.40 0.48 0.38 0.51 0.44 0.44 0.37 5.31%
P/EPS 12.42 14.81 13.29 27.21 21.42 26.69 25.24 -37.59%
EY 8.05 6.75 7.53 3.67 4.67 3.75 3.96 60.26%
DY 10.17 6.22 3.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 0.73 1.01 1.04 1.05 1.10 -16.41%

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