[AZRB] YoY Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -42.8%
YoY- 27.79%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Revenue 367,159 388,364 722,489 846,981 1,466,287 960,685 1,201,273 -14.61%
PBT 97,889 -81,816 -49,529 -54,942 -74,108 61,566 50,462 9.23%
Tax -13,062 -10,093 -11,686 -19,904 -34,099 -35,769 -25,845 -8.69%
NP 84,827 -91,909 -61,215 -74,846 -108,207 25,797 24,617 17.93%
-
NP to SH 88,915 -83,160 -58,146 -68,812 -95,300 28,234 27,209 17.09%
-
Tax Rate 13.34% - - - - 58.10% 51.22% -
Total Cost 282,332 480,273 783,704 921,827 1,574,494 934,888 1,176,656 -17.32%
-
Net Worth 177,590 125,600 233,258 288,658 358,858 457,025 365,723 -9.18%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Div - - - - - 7,973 9,662 -
Div Payout % - - - - - 28.24% 35.51% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Net Worth 177,590 125,600 233,258 288,658 358,858 457,025 365,723 -9.18%
NOSH 657,741 598,098 598,098 598,098 598,098 531,548 483,122 4.19%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
NP Margin 23.10% -23.67% -8.47% -8.84% -7.38% 2.69% 2.05% -
ROE 50.07% -66.21% -24.93% -23.84% -26.56% 6.18% 7.44% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
RPS 55.82 64.93 120.80 143.78 245.16 180.73 248.65 -18.05%
EPS 13.86 -13.90 -9.72 -11.51 -15.93 5.46 5.62 12.78%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.00 -
NAPS 0.27 0.21 0.39 0.49 0.60 0.8598 0.757 -12.84%
Adjusted Per Share Value based on latest NOSH - 598,098
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
RPS 55.82 59.05 109.84 128.77 222.93 146.06 182.64 -14.61%
EPS 13.86 -12.64 -8.84 -10.46 -14.49 4.29 4.14 17.47%
DPS 0.00 0.00 0.00 0.00 0.00 1.21 1.47 -
NAPS 0.27 0.191 0.3546 0.4389 0.5456 0.6948 0.556 -9.18%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 29/12/17 30/12/16 -
Price 0.295 0.22 0.175 0.24 0.20 0.955 0.635 -
P/RPS 0.53 0.34 0.14 0.17 0.08 0.53 0.26 9.95%
P/EPS 2.18 -1.58 -1.80 -2.05 -1.26 17.98 11.28 -19.67%
EY 45.82 -63.20 -55.55 -48.67 -79.67 5.56 8.87 24.47%
DY 0.00 0.00 0.00 0.00 0.00 1.57 3.15 -
P/NAPS 1.09 1.05 0.45 0.49 0.33 1.11 0.84 3.53%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Date 29/08/24 30/08/23 29/08/22 30/09/21 27/08/20 28/02/18 27/02/17 -
Price 0.25 0.24 0.175 0.25 0.245 0.785 0.685 -
P/RPS 0.45 0.37 0.14 0.17 0.10 0.43 0.28 6.52%
P/EPS 1.85 -1.73 -1.80 -2.14 -1.54 14.78 12.16 -22.19%
EY 54.07 -57.93 -55.55 -46.72 -65.04 6.77 8.22 28.54%
DY 0.00 0.00 0.00 0.00 0.00 1.91 2.92 -
P/NAPS 0.93 1.14 0.45 0.51 0.41 0.91 0.90 0.43%

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