[AZRB] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 35.36%
YoY- 144.44%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 960,685 1,201,273 714,972 662,359 594,233 674,650 534,868 10.24%
PBT 61,566 50,462 32,082 25,668 24,464 37,775 24,429 16.63%
Tax -35,769 -25,845 -10,503 -13,411 -19,061 -19,188 -11,821 20.24%
NP 25,797 24,617 21,579 12,257 5,403 18,587 12,608 12.66%
-
NP to SH 28,234 27,209 22,877 13,508 5,526 18,679 11,860 15.53%
-
Tax Rate 58.10% 51.22% 32.74% 52.25% 77.91% 50.80% 48.39% -
Total Cost 934,888 1,176,656 693,393 650,102 588,830 656,063 522,260 10.18%
-
Net Worth 457,025 365,723 339,914 277,827 215,682 207,692 191,288 15.60%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 7,973 9,662 9,673 - - - - -
Div Payout % 28.24% 35.51% 42.28% - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 457,025 365,723 339,914 277,827 215,682 207,692 191,288 15.60%
NOSH 531,548 483,122 483,657 407,371 277,512 276,923 276,628 11.48%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.69% 2.05% 3.02% 1.85% 0.91% 2.76% 2.36% -
ROE 6.18% 7.44% 6.73% 4.86% 2.56% 8.99% 6.20% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 180.73 248.65 147.83 162.59 214.13 243.62 193.35 -1.11%
EPS 5.46 5.62 4.73 3.32 2.00 6.75 4.28 4.13%
DPS 1.50 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.8598 0.757 0.7028 0.682 0.7772 0.75 0.6915 3.69%
Adjusted Per Share Value based on latest NOSH - 407,462
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 146.06 182.64 108.70 100.70 90.34 102.57 81.32 10.24%
EPS 4.29 4.14 3.48 2.05 0.84 2.84 1.80 15.55%
DPS 1.21 1.47 1.47 0.00 0.00 0.00 0.00 -
NAPS 0.6948 0.556 0.5168 0.4224 0.3279 0.3158 0.2908 15.60%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.955 0.635 0.635 0.675 0.915 0.68 0.67 -
P/RPS 0.53 0.26 0.43 0.42 0.43 0.28 0.35 7.15%
P/EPS 17.98 11.28 13.42 20.36 45.95 10.08 15.63 2.35%
EY 5.56 8.87 7.45 4.91 2.18 9.92 6.40 -2.31%
DY 1.57 3.15 3.15 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.84 0.90 0.99 1.18 0.91 0.97 2.27%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.785 0.685 0.59 0.71 0.835 0.72 1.00 -
P/RPS 0.43 0.28 0.40 0.44 0.39 0.30 0.52 -3.11%
P/EPS 14.78 12.16 12.47 21.41 41.93 10.67 23.32 -7.31%
EY 6.77 8.22 8.02 4.67 2.38 9.37 4.29 7.89%
DY 1.91 2.92 3.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.90 0.84 1.04 1.07 0.96 1.45 -7.46%

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