[AZRB] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 9.12%
YoY- 69.34%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 969,705 960,685 1,201,273 714,972 662,357 594,233 674,649 4.95%
PBT -83,376 61,566 50,460 32,082 25,668 24,465 37,774 -
Tax -30,271 -35,769 -25,846 -10,502 -13,411 -19,063 -19,186 6.26%
NP -113,647 25,797 24,614 21,580 12,257 5,402 18,588 -
-
NP to SH -103,685 28,234 27,205 22,876 13,509 5,526 18,678 -
-
Tax Rate - 58.10% 51.22% 32.73% 52.25% 77.92% 50.79% -
Total Cost 1,083,352 934,888 1,176,659 693,392 650,100 588,831 656,061 6.91%
-
Net Worth 358,858 457,025 366,159 338,401 277,889 217,184 208,734 7.49%
Dividend
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 7,973 29,061 28,937 - - - -
Div Payout % - 28.24% 106.82% 126.50% - - - -
Equity
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 358,858 457,025 366,159 338,401 277,889 217,184 208,734 7.49%
NOSH 598,098 531,548 483,698 481,504 407,462 279,444 278,313 10.73%
Ratio Analysis
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -11.72% 2.69% 2.05% 3.02% 1.85% 0.91% 2.76% -
ROE -28.89% 6.18% 7.43% 6.76% 4.86% 2.54% 8.95% -
Per Share
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 162.13 180.73 248.35 148.49 162.56 212.65 242.41 -5.22%
EPS -17.34 5.31 5.62 4.75 3.32 1.98 6.71 -
DPS 0.00 1.50 6.00 6.00 0.00 0.00 0.00 -
NAPS 0.60 0.8598 0.757 0.7028 0.682 0.7772 0.75 -2.93%
Adjusted Per Share Value based on latest NOSH - 481,504
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 147.43 146.06 182.64 108.70 100.70 90.34 102.57 4.95%
EPS -15.76 4.29 4.14 3.48 2.05 0.84 2.84 -
DPS 0.00 1.21 4.42 4.40 0.00 0.00 0.00 -
NAPS 0.5456 0.6948 0.5567 0.5145 0.4225 0.3302 0.3174 7.48%
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.20 0.955 0.635 0.635 0.675 0.915 0.68 -
P/RPS 0.12 0.53 0.26 0.43 0.42 0.43 0.28 -10.68%
P/EPS -1.15 17.98 11.29 13.37 20.36 46.27 10.13 -
EY -86.68 5.56 8.86 7.48 4.91 2.16 9.87 -
DY 0.00 1.57 9.45 9.45 0.00 0.00 0.00 -
P/NAPS 0.33 1.11 0.84 0.90 0.99 1.18 0.91 -12.64%
Price Multiplier on Announcement Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/08/20 28/02/18 27/02/17 26/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.245 0.785 0.685 0.59 0.71 0.835 0.72 -
P/RPS 0.15 0.43 0.28 0.40 0.44 0.39 0.30 -8.82%
P/EPS -1.41 14.78 12.18 12.42 21.42 42.23 10.73 -
EY -70.76 6.77 8.21 8.05 4.67 2.37 9.32 -
DY 0.00 1.91 8.76 10.17 0.00 0.00 0.00 -
P/NAPS 0.41 0.91 0.90 0.84 1.04 1.07 0.96 -10.72%

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