[AZRB] YoY TTM 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- -14.43%
YoY- 10.22%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM 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 1,116,854 1,116,495 979,771 645,825 650,517 603,521 8.72%
PBT -28,125 49,320 72,234 28,897 28,244 29,435 28,723 -
Tax -5,144 -33,510 -36,605 -10,581 -10,882 -20,056 -17,692 -17.29%
NP -33,269 15,810 35,629 18,316 17,362 9,379 11,031 -
-
NP to SH -30,667 20,718 37,538 20,277 18,397 9,632 11,472 -
-
Tax Rate - 67.94% 50.68% 36.62% 38.53% 68.14% 61.60% -
Total Cost 1,073,515 1,101,044 1,080,866 961,455 628,463 641,138 592,490 9.56%
-
Net Worth 426,982 467,898 432,734 348,439 336,455 221,884 210,397 11.49%
Dividend
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 7,973 19,358 28,961 9,679 - - -
Div Payout % - 38.48% 51.57% 142.83% 52.61% - - -
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 426,982 467,898 432,734 348,439 336,455 221,884 210,397 11.49%
NOSH 598,098 531,642 531,540 485,156 483,969 330,727 277,678 12.51%
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% 1.42% 3.19% 1.87% 2.69% 1.44% 1.83% -
ROE -7.18% 4.43% 8.67% 5.82% 5.47% 4.34% 5.45% -
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 173.93 210.08 214.30 201.95 133.44 196.69 217.35 -3.36%
EPS -5.13 3.90 7.21 4.18 3.80 2.91 4.13 -
DPS 0.00 1.50 3.72 6.00 2.00 0.00 0.00 -
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 158.15 169.80 169.75 148.96 98.19 98.90 91.76 8.72%
EPS -4.66 3.15 5.71 3.08 2.80 1.46 1.74 -
DPS 0.00 1.21 2.94 4.40 1.47 0.00 0.00 -
NAPS 0.6492 0.7114 0.6579 0.5298 0.5115 0.3373 0.3199 11.49%
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 0.18 0.51 0.32 0.49 0.36 0.38 -8.05%
P/EPS -7.61 9.49 15.27 15.55 17.23 24.04 20.09 -
EY -13.15 10.53 6.55 6.43 5.80 4.16 4.98 -
DY 0.00 4.05 3.38 9.23 3.05 0.00 0.00 -
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 0.28 0.445 1.08 0.645 0.505 0.735 0.89 -
P/RPS 0.16 0.21 0.50 0.32 0.38 0.37 0.41 -13.46%
P/EPS -5.46 11.42 14.99 15.43 13.29 25.24 21.54 -
EY -18.31 8.76 6.67 6.48 7.53 3.96 4.64 -
DY 0.00 3.37 3.44 9.30 3.96 0.00 0.00 -
P/NAPS 0.39 0.51 1.30 0.90 0.73 1.10 1.17 -15.53%

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