[AZRB] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 22.94%
YoY- 92.38%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 782,418 844,275 485,757 496,203 464,477 514,012 392,610 12.16%
PBT 47,247 45,412 23,685 18,719 12,434 30,839 18,529 16.86%
Tax -17,674 -29,247 -7,123 -9,423 -7,429 -12,908 -9,114 11.65%
NP 29,573 16,165 16,562 9,296 5,005 17,931 9,415 20.99%
-
NP to SH 31,985 18,933 17,435 9,979 5,187 17,849 9,117 23.24%
-
Tax Rate 37.41% 64.40% 30.07% 50.34% 59.75% 41.86% 49.19% -
Total Cost 752,845 828,110 469,195 486,907 459,472 496,081 383,195 11.90%
-
Net Worth 455,483 355,525 337,900 264,463 212,833 206,716 189,156 15.75%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 9,659 9,659 - - - 6,927 -
Div Payout % - 51.02% 55.40% - - - 75.99% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 455,483 355,525 337,900 264,463 212,833 206,716 189,156 15.75%
NOSH 531,548 482,984 482,991 391,333 277,379 276,728 277,112 11.45%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.78% 1.91% 3.41% 1.87% 1.08% 3.49% 2.40% -
ROE 7.02% 5.33% 5.16% 3.77% 2.44% 8.63% 4.82% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 147.20 174.80 100.57 126.80 167.45 185.75 141.68 0.63%
EPS 6.24 3.92 3.61 2.55 1.87 6.45 3.29 11.24%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 2.50 -
NAPS 0.8569 0.7361 0.6996 0.6758 0.7673 0.747 0.6826 3.85%
Adjusted Per Share Value based on latest NOSH - 387,916
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 118.96 128.36 73.85 75.44 70.62 78.15 59.69 12.16%
EPS 4.86 2.88 2.65 1.52 0.79 2.71 1.39 23.17%
DPS 0.00 1.47 1.47 0.00 0.00 0.00 1.05 -
NAPS 0.6925 0.5405 0.5137 0.4021 0.3236 0.3143 0.2876 15.75%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.13 0.635 0.63 0.76 0.93 0.68 0.61 -
P/RPS 0.77 0.36 0.63 0.60 0.56 0.37 0.43 10.18%
P/EPS 18.78 16.20 17.45 29.80 49.73 10.54 18.54 0.21%
EY 5.33 6.17 5.73 3.36 2.01 9.49 5.39 -0.18%
DY 0.00 3.15 3.17 0.00 0.00 0.00 4.10 -
P/NAPS 1.32 0.86 0.90 1.12 1.21 0.91 0.89 6.78%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 29/11/16 30/11/15 27/11/14 29/11/13 27/11/12 30/11/11 -
Price 1.05 0.62 0.645 0.71 0.95 0.67 0.67 -
P/RPS 0.71 0.35 0.64 0.56 0.57 0.36 0.47 7.11%
P/EPS 17.45 15.82 17.87 27.84 50.80 10.39 20.36 -2.53%
EY 5.73 6.32 5.60 3.59 1.97 9.63 4.91 2.60%
DY 0.00 3.23 3.10 0.00 0.00 0.00 3.73 -
P/NAPS 1.23 0.84 0.92 1.05 1.24 0.90 0.98 3.85%

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