[AZRB] YoY Cumulative 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- 63.29%
YoY- -64.24%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 573,421 308,622 325,155 268,870 339,998 260,419 248,324 14.95%
PBT 14,601 17,787 15,211 10,240 19,293 16,380 20,971 -5.85%
Tax -4,960 -4,881 -7,410 -6,415 -7,912 -7,348 -6,791 -5.09%
NP 9,641 12,906 7,801 3,825 11,381 9,032 14,180 -6.22%
-
NP to SH 10,407 13,006 8,117 4,012 11,218 8,739 13,825 -4.61%
-
Tax Rate 33.97% 27.44% 48.71% 62.65% 41.01% 44.86% 32.38% -
Total Cost 563,780 295,716 317,354 265,045 328,617 251,387 234,144 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 9,680 9,669 - 5,533 - 6,913 - -
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 2.99% 3.87% 3.67% 1.91% 5.54% 4.72% 6.10% -
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 118.46 63.83 98.54 97.17 122.75 94.17 89.81 4.71%
EPS 2.15 2.69 2.46 1.45 4.05 3.16 5.00 -13.11%
DPS 2.00 2.00 0.00 2.00 0.00 2.50 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 87.18 46.92 49.44 40.88 51.69 39.59 37.75 14.95%
EPS 1.58 1.98 1.23 0.61 1.71 1.33 2.10 -4.62%
DPS 1.47 1.47 0.00 0.84 0.00 1.05 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 0.55 1.03 0.71 0.85 0.59 0.86 0.88 -7.52%
P/EPS 30.23 24.35 28.46 57.24 18.02 25.63 15.80 11.40%
EY 3.31 4.11 3.51 1.75 5.55 3.90 6.33 -10.23%
DY 3.08 3.05 0.00 2.41 0.00 3.09 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 0.54 0.79 0.75 0.92 0.58 0.76 0.89 -7.98%
P/EPS 30.00 18.77 29.88 61.38 17.53 22.78 16.00 11.03%
EY 3.33 5.33 3.35 1.63 5.70 4.39 6.25 -9.95%
DY 3.10 3.96 0.00 2.25 0.00 3.47 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