[AZRB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -8.14%
YoY- -70.41%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,201,273 714,972 662,357 594,233 674,649 534,868 430,713 18.62%
PBT 50,460 32,082 25,668 24,465 37,774 24,429 -49,914 -
Tax -25,846 -10,502 -13,411 -19,063 -19,186 -11,822 -11,452 14.51%
NP 24,614 21,580 12,257 5,402 18,588 12,607 -61,366 -
-
NP to SH 27,205 22,876 13,509 5,526 18,678 11,860 -61,630 -
-
Tax Rate 51.22% 32.73% 52.25% 77.92% 50.79% 48.39% - -
Total Cost 1,176,659 693,392 650,100 588,831 656,061 522,261 492,079 15.62%
-
Net Worth 366,159 338,401 277,889 217,184 208,734 192,054 178,868 12.67%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 29,061 28,937 - - - - - -
Div Payout % 106.82% 126.50% - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 366,159 338,401 277,889 217,184 208,734 192,054 178,868 12.67%
NOSH 483,698 481,504 407,462 279,444 278,313 277,735 276,586 9.75%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.05% 3.02% 1.85% 0.91% 2.76% 2.36% -14.25% -
ROE 7.43% 6.76% 4.86% 2.54% 8.95% 6.18% -34.46% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 248.35 148.49 162.56 212.65 242.41 192.58 155.72 8.08%
EPS 5.62 4.75 3.32 1.98 6.71 4.27 -22.28 -
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.757 0.7028 0.682 0.7772 0.75 0.6915 0.6467 2.65%
Adjusted Per Share Value based on latest NOSH - 279,444
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 182.64 108.70 100.70 90.34 102.57 81.32 65.48 18.62%
EPS 4.14 3.48 2.05 0.84 2.84 1.80 -9.37 -
DPS 4.42 4.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5567 0.5145 0.4225 0.3302 0.3174 0.292 0.2719 12.67%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.635 0.635 0.675 0.915 0.68 0.67 1.10 -
P/RPS 0.26 0.43 0.42 0.43 0.28 0.35 0.71 -15.40%
P/EPS 11.29 13.37 20.36 46.27 10.13 15.69 -4.94 -
EY 8.86 7.48 4.91 2.16 9.87 6.37 -20.26 -
DY 9.45 9.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.90 0.99 1.18 0.91 0.97 1.70 -11.07%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 25/02/11 -
Price 0.685 0.59 0.71 0.835 0.72 1.00 1.01 -
P/RPS 0.28 0.40 0.44 0.39 0.30 0.52 0.65 -13.08%
P/EPS 12.18 12.42 21.42 42.23 10.73 23.42 -4.53 -
EY 8.21 8.05 4.67 2.37 9.32 4.27 -22.06 -
DY 8.76 10.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.84 1.04 1.07 0.96 1.45 1.56 -8.75%

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