[AZRB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -16.04%
YoY- 29.05%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 871,288 661,618 607,782 668,934 556,169 447,407 457,262 11.33%
PBT 32,554 22,429 28,149 33,816 24,264 -52,113 37,271 -2.22%
Tax -10,377 -11,234 -20,532 -18,438 -11,560 -11,960 -11,540 -1.75%
NP 22,177 11,195 7,617 15,378 12,704 -64,073 25,731 -2.44%
-
NP to SH 23,697 12,405 7,549 15,682 12,152 -64,215 24,815 -0.76%
-
Tax Rate 31.88% 50.09% 72.94% 54.52% 47.64% - 30.96% -
Total Cost 849,111 650,423 600,165 653,556 543,465 511,480 431,531 11.93%
-
Net Worth 352,162 332,921 217,694 210,694 194,398 187,183 227,898 7.51%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 28,937 - - - - - - -
Div Payout % 122.12% - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 352,162 332,921 217,694 210,694 194,398 187,183 227,898 7.51%
NOSH 482,413 482,285 276,543 276,067 276,802 277,473 276,642 9.70%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.55% 1.69% 1.25% 2.30% 2.28% -14.32% 5.63% -
ROE 6.73% 3.73% 3.47% 7.44% 6.25% -34.31% 10.89% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 180.61 137.18 219.78 242.31 200.93 161.24 165.29 1.48%
EPS 4.91 2.57 2.73 5.68 4.39 -23.14 8.97 -9.54%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.6903 0.7872 0.7632 0.7023 0.6746 0.8238 -1.99%
Adjusted Per Share Value based on latest NOSH - 276,067
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 132.47 100.59 92.40 101.70 84.56 68.02 69.52 11.33%
EPS 3.60 1.89 1.15 2.38 1.85 -9.76 3.77 -0.76%
DPS 4.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5354 0.5062 0.331 0.3203 0.2956 0.2846 0.3465 7.51%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.705 0.70 0.655 0.745 0.83 0.94 0.90 -
P/RPS 0.39 0.51 0.30 0.31 0.41 0.58 0.54 -5.27%
P/EPS 14.35 27.21 23.99 13.12 18.91 -4.06 10.03 6.14%
EY 6.97 3.67 4.17 7.62 5.29 -24.62 9.97 -5.78%
DY 8.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 0.83 0.98 1.18 1.39 1.09 -1.92%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 27/05/14 30/05/13 31/05/12 31/05/11 26/05/10 -
Price 0.715 0.70 0.695 0.89 0.71 0.81 0.75 -
P/RPS 0.40 0.51 0.32 0.37 0.35 0.50 0.45 -1.94%
P/EPS 14.56 27.21 25.46 15.67 16.17 -3.50 8.36 9.67%
EY 6.87 3.67 3.93 6.38 6.18 -28.57 11.96 -8.81%
DY 8.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.01 0.88 1.17 1.01 1.20 0.91 1.24%

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