[AZRB] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -8.17%
YoY- 64.33%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,014,635 1,142,088 871,288 661,618 607,782 668,934 556,169 10.53%
PBT 67,399 51,130 32,554 22,429 28,149 33,816 24,264 18.55%
Tax -38,465 -25,436 -10,377 -11,234 -20,532 -18,438 -11,560 22.17%
NP 28,934 25,694 22,177 11,195 7,617 15,378 12,704 14.69%
-
NP to SH 31,251 29,123 23,697 12,405 7,549 15,682 12,152 17.04%
-
Tax Rate 57.07% 49.75% 31.88% 50.09% 72.94% 54.52% 47.64% -
Total Cost 985,701 1,116,394 849,111 650,423 600,165 653,556 543,465 10.42%
-
Net Worth 458,471 376,121 352,162 332,921 217,694 210,694 194,398 15.36%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 7,973 29,061 28,937 - - - - -
Div Payout % 25.51% 99.79% 122.12% - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 458,471 376,121 352,162 332,921 217,694 210,694 194,398 15.36%
NOSH 531,642 485,317 482,413 482,285 276,543 276,067 276,802 11.48%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.85% 2.25% 2.55% 1.69% 1.25% 2.30% 2.28% -
ROE 6.82% 7.74% 6.73% 3.73% 3.47% 7.44% 6.25% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 190.88 235.33 180.61 137.18 219.78 242.31 200.93 -0.85%
EPS 5.88 6.00 4.91 2.57 2.73 5.68 4.39 4.98%
DPS 1.50 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 0.8625 0.775 0.73 0.6903 0.7872 0.7632 0.7023 3.48%
Adjusted Per Share Value based on latest NOSH - 482,285
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 154.26 173.64 132.47 100.59 92.40 101.70 84.56 10.53%
EPS 4.75 4.43 3.60 1.89 1.15 2.38 1.85 17.00%
DPS 1.21 4.42 4.40 0.00 0.00 0.00 0.00 -
NAPS 0.697 0.5718 0.5354 0.5062 0.331 0.3203 0.2956 15.36%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.72 1.00 0.705 0.70 0.655 0.745 0.83 -
P/RPS 0.38 0.42 0.39 0.51 0.30 0.31 0.41 -1.25%
P/EPS 12.25 16.66 14.35 27.21 23.99 13.12 18.91 -6.97%
EY 8.17 6.00 6.97 3.67 4.17 7.62 5.29 7.50%
DY 2.08 6.00 8.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.29 0.97 1.01 0.83 0.98 1.18 -5.69%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 26/05/16 29/05/15 27/05/14 30/05/13 31/05/12 -
Price 0.375 1.11 0.715 0.70 0.695 0.89 0.71 -
P/RPS 0.20 0.47 0.40 0.51 0.32 0.37 0.35 -8.90%
P/EPS 6.38 18.50 14.56 27.21 25.46 15.67 16.17 -14.35%
EY 15.68 5.41 6.87 3.67 3.93 6.38 6.18 16.77%
DY 4.00 5.41 8.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.43 0.98 1.01 0.88 1.17 1.01 -13.26%

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