[AZRB] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 29.29%
YoY- -70.94%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 844,275 485,757 496,203 464,477 514,012 392,610 378,720 14.28%
PBT 45,412 23,685 18,719 12,434 30,839 18,529 33,450 5.22%
Tax -29,247 -7,123 -9,423 -7,429 -12,908 -9,114 -11,349 17.07%
NP 16,165 16,562 9,296 5,005 17,931 9,415 22,101 -5.07%
-
NP to SH 18,933 17,435 9,979 5,187 17,849 9,117 21,777 -2.30%
-
Tax Rate 64.40% 30.07% 50.34% 59.75% 41.86% 49.19% 33.93% -
Total Cost 828,110 469,195 486,907 459,472 496,081 383,195 356,619 15.06%
-
Net Worth 355,525 337,900 264,463 212,833 206,716 189,156 226,430 7.80%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 9,659 9,659 - - - 6,927 - -
Div Payout % 51.02% 55.40% - - - 75.99% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 355,525 337,900 264,463 212,833 206,716 189,156 226,430 7.80%
NOSH 482,984 482,991 391,333 277,379 276,728 277,112 276,709 9.71%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.91% 3.41% 1.87% 1.08% 3.49% 2.40% 5.84% -
ROE 5.33% 5.16% 3.77% 2.44% 8.63% 4.82% 9.62% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 174.80 100.57 126.80 167.45 185.75 141.68 136.87 4.15%
EPS 3.92 3.61 2.55 1.87 6.45 3.29 7.87 -10.95%
DPS 2.00 2.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.7361 0.6996 0.6758 0.7673 0.747 0.6826 0.8183 -1.74%
Adjusted Per Share Value based on latest NOSH - 279,761
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 128.36 73.85 75.44 70.62 78.15 59.69 57.58 14.28%
EPS 2.88 2.65 1.52 0.79 2.71 1.39 3.31 -2.29%
DPS 1.47 1.47 0.00 0.00 0.00 1.05 0.00 -
NAPS 0.5405 0.5137 0.4021 0.3236 0.3143 0.2876 0.3443 7.79%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.635 0.63 0.76 0.93 0.68 0.61 0.87 -
P/RPS 0.36 0.63 0.60 0.56 0.37 0.43 0.64 -9.13%
P/EPS 16.20 17.45 29.80 49.73 10.54 18.54 11.05 6.57%
EY 6.17 5.73 3.36 2.01 9.49 5.39 9.05 -6.17%
DY 3.15 3.17 0.00 0.00 0.00 4.10 0.00 -
P/NAPS 0.86 0.90 1.12 1.21 0.91 0.89 1.06 -3.42%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 30/11/15 27/11/14 29/11/13 27/11/12 30/11/11 30/11/10 -
Price 0.62 0.645 0.71 0.95 0.67 0.67 1.02 -
P/RPS 0.35 0.64 0.56 0.57 0.36 0.47 0.75 -11.91%
P/EPS 15.82 17.87 27.84 50.80 10.39 20.36 12.96 3.37%
EY 6.32 5.60 3.59 1.97 9.63 4.91 7.72 -3.27%
DY 3.23 3.10 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 0.84 0.92 1.05 1.24 0.90 0.98 1.25 -6.40%

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