[AZRB] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 147.96%
YoY- -19.98%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,040,246 643,834 487,665 573,421 308,622 325,155 268,870 23.11%
PBT -28,125 16,250 28,496 14,601 17,787 15,211 10,240 -
Tax -5,144 -5,687 -7,946 -4,960 -4,881 -7,410 -6,415 -3.33%
NP -33,269 10,563 20,550 9,641 12,906 7,801 3,825 -
-
NP to SH -30,667 14,438 21,954 10,407 13,006 8,117 4,012 -
-
Tax Rate - 35.00% 27.88% 33.97% 27.44% 48.71% 62.65% -
Total Cost 1,073,515 633,271 467,115 563,780 295,716 317,354 265,045 23.98%
-
Net Worth 426,982 467,898 432,734 347,642 336,125 221,369 209,647 11.55%
Dividend
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - 9,680 9,669 - 5,533 -
Div Payout % - - - 93.02% 74.35% - 137.93% -
Equity
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 426,982 467,898 432,734 347,642 336,125 221,369 209,647 11.55%
NOSH 598,098 531,642 531,540 484,046 483,494 329,959 276,689 12.57%
Ratio Analysis
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -3.20% 1.64% 4.21% 1.68% 4.18% 2.40% 1.42% -
ROE -7.18% 3.09% 5.07% 2.99% 3.87% 3.67% 1.91% -
Per Share
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 173.93 121.10 93.60 118.46 63.83 98.54 97.17 9.35%
EPS -5.13 2.72 4.37 2.15 2.69 2.46 1.45 -
DPS 0.00 0.00 0.00 2.00 2.00 0.00 2.00 -
NAPS 0.7139 0.8801 0.8306 0.7182 0.6952 0.6709 0.7577 -0.91%
Adjusted Per Share Value based on latest NOSH - 485,156
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 158.15 97.89 74.14 87.18 46.92 49.44 40.88 23.11%
EPS -4.66 2.20 3.34 1.58 1.98 1.23 0.61 -
DPS 0.00 0.00 0.00 1.47 1.47 0.00 0.84 -
NAPS 0.6492 0.7114 0.6579 0.5285 0.511 0.3366 0.3187 11.55%
Price Multiplier on Financial Quarter End Date
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.39 0.37 1.10 0.65 0.655 0.70 0.83 -
P/RPS 0.22 0.31 1.18 0.55 1.03 0.71 0.85 -18.75%
P/EPS -7.61 13.62 26.10 30.23 24.35 28.46 57.24 -
EY -13.15 7.34 3.83 3.31 4.11 3.51 1.75 -
DY 0.00 0.00 0.00 3.08 3.05 0.00 2.41 -
P/NAPS 0.55 0.42 1.32 0.91 0.94 1.04 1.10 -10.10%
Price Multiplier on Announcement Date
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/02/20 30/08/18 28/08/17 26/08/16 27/08/15 26/08/14 29/08/13 -
Price 0.285 0.445 1.08 0.645 0.505 0.735 0.89 -
P/RPS 0.16 0.37 1.15 0.54 0.79 0.75 0.92 -23.57%
P/EPS -5.56 16.39 25.63 30.00 18.77 29.88 61.38 -
EY -17.99 6.10 3.90 3.33 5.33 3.35 1.63 -
DY 0.00 0.00 0.00 3.10 3.96 0.00 2.25 -
P/NAPS 0.40 0.51 1.30 0.90 0.73 1.10 1.17 -15.20%

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