[AZRB] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -1.59%
YoY- 69.36%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,466,287 960,685 1,201,273 714,972 662,359 594,233 674,650 10.90%
PBT -74,108 61,566 50,462 32,082 25,668 24,464 37,775 -
Tax -34,099 -35,769 -25,845 -10,503 -13,411 -19,061 -19,188 7.96%
NP -108,207 25,797 24,617 21,579 12,257 5,403 18,587 -
-
NP to SH -95,300 28,234 27,209 22,877 13,508 5,526 18,679 -
-
Tax Rate - 58.10% 51.22% 32.74% 52.25% 77.91% 50.80% -
Total Cost 1,574,494 934,888 1,176,656 693,393 650,102 588,830 656,063 12.37%
-
Net Worth 358,858 457,025 365,723 339,914 277,827 215,682 207,692 7.56%
Dividend
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 7,973 9,662 9,673 - - - -
Div Payout % - 28.24% 35.51% 42.28% - - - -
Equity
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 358,858 457,025 365,723 339,914 277,827 215,682 207,692 7.56%
NOSH 598,098 531,548 483,122 483,657 407,371 277,512 276,923 10.81%
Ratio Analysis
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -7.38% 2.69% 2.05% 3.02% 1.85% 0.91% 2.76% -
ROE -26.56% 6.18% 7.44% 6.73% 4.86% 2.56% 8.99% -
Per Share
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 245.16 180.73 248.65 147.83 162.59 214.13 243.62 0.08%
EPS -15.93 5.46 5.62 4.73 3.32 2.00 6.75 -
DPS 0.00 1.50 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.60 0.8598 0.757 0.7028 0.682 0.7772 0.75 -2.93%
Adjusted Per Share Value based on latest NOSH - 481,504
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 222.93 146.06 182.64 108.70 100.70 90.34 102.57 10.90%
EPS -14.49 4.29 4.14 3.48 2.05 0.84 2.84 -
DPS 0.00 1.21 1.47 1.47 0.00 0.00 0.00 -
NAPS 0.5456 0.6948 0.556 0.5168 0.4224 0.3279 0.3158 7.56%
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.20 0.955 0.635 0.635 0.675 0.915 0.68 -
P/RPS 0.08 0.53 0.26 0.43 0.42 0.43 0.28 -15.38%
P/EPS -1.26 17.98 11.28 13.42 20.36 45.95 10.08 -
EY -79.67 5.56 8.87 7.45 4.91 2.18 9.92 -
DY 0.00 1.57 3.15 3.15 0.00 0.00 0.00 -
P/NAPS 0.33 1.11 0.84 0.90 0.99 1.18 0.91 -12.64%
Price Multiplier on Announcement Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/08/20 28/02/18 27/02/17 26/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.245 0.785 0.685 0.59 0.71 0.835 0.72 -
P/RPS 0.10 0.43 0.28 0.40 0.44 0.39 0.30 -13.62%
P/EPS -1.54 14.78 12.16 12.47 21.41 41.93 10.67 -
EY -65.04 6.77 8.22 8.02 4.67 2.38 9.37 -
DY 0.00 1.91 2.92 3.39 0.00 0.00 0.00 -
P/NAPS 0.41 0.91 0.90 0.84 1.04 1.07 0.96 -10.72%

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