[AZRB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -18.36%
YoY- -64.24%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,146,842 617,244 650,310 537,740 679,996 520,838 496,648 14.95%
PBT 29,202 35,574 30,422 20,480 38,586 32,760 41,942 -5.85%
Tax -9,920 -9,762 -14,820 -12,830 -15,824 -14,696 -13,582 -5.09%
NP 19,282 25,812 15,602 7,650 22,762 18,064 28,360 -6.22%
-
NP to SH 20,814 26,012 16,234 8,024 22,436 17,478 27,650 -4.61%
-
Tax Rate 33.97% 27.44% 48.71% 62.65% 41.01% 44.86% 32.38% -
Total Cost 1,127,560 591,432 634,708 530,090 657,234 502,774 468,288 15.75%
-
Net Worth 347,642 336,125 221,369 209,647 202,422 185,344 226,508 7.39%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 19,361 19,339 - 11,067 - 13,827 - -
Div Payout % 93.02% 74.35% - 137.93% - 79.11% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 347,642 336,125 221,369 209,647 202,422 185,344 226,508 7.39%
NOSH 484,046 483,494 329,959 276,689 276,987 276,550 276,500 9.77%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.68% 4.18% 2.40% 1.42% 3.35% 3.47% 5.71% -
ROE 5.99% 7.74% 7.33% 3.83% 11.08% 9.43% 12.21% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 236.93 127.66 197.09 194.35 245.50 188.33 179.62 4.71%
EPS 4.30 5.38 4.92 2.90 8.10 6.32 10.00 -13.11%
DPS 4.00 4.00 0.00 4.00 0.00 5.00 0.00 -
NAPS 0.7182 0.6952 0.6709 0.7577 0.7308 0.6702 0.8192 -2.16%
Adjusted Per Share Value based on latest NOSH - 277,678
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 174.36 93.84 98.87 81.76 103.38 79.19 75.51 14.95%
EPS 3.16 3.95 2.47 1.22 3.41 2.66 4.20 -4.62%
DPS 2.94 2.94 0.00 1.68 0.00 2.10 0.00 -
NAPS 0.5285 0.511 0.3366 0.3187 0.3078 0.2818 0.3444 7.39%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.65 0.655 0.70 0.83 0.73 0.81 0.79 -
P/RPS 0.27 0.51 0.36 0.43 0.30 0.43 0.44 -7.80%
P/EPS 15.12 12.17 14.23 28.62 9.01 12.82 7.90 11.41%
EY 6.62 8.21 7.03 3.49 11.10 7.80 12.66 -10.23%
DY 6.15 6.11 0.00 4.82 0.00 6.17 0.00 -
P/NAPS 0.91 0.94 1.04 1.10 1.00 1.21 0.96 -0.88%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 26/08/14 29/08/13 30/08/12 24/08/11 27/08/10 -
Price 0.645 0.505 0.735 0.89 0.71 0.72 0.80 -
P/RPS 0.27 0.40 0.37 0.46 0.29 0.38 0.45 -8.15%
P/EPS 15.00 9.39 14.94 30.69 8.77 11.39 8.00 11.03%
EY 6.67 10.65 6.69 3.26 11.41 8.78 12.50 -9.93%
DY 6.20 7.92 0.00 4.49 0.00 6.94 0.00 -
P/NAPS 0.90 0.73 1.10 1.17 0.97 1.07 0.98 -1.40%

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