Financial Results : Zamil Industrial posts higher net profit at SAR 235.4m in 2013

Zamil Industrial posts higher net profit at SAR 235.4m in 2013

31/12/2013 Argaam Exclusive

View other reports

Zamil Industrial Investment Co., specialized in manufacturing air conditioners and steel structures, reported SAR 235.4m net profit at the end of 2013, a 17% increase compared to last year, as shown in the following table:



Financials (M)

Item 2012 2013 Change‬
Revenues 5,354.87 5,413.98 1.1 %
Gross Income 1,165.12 1,306.81 12.2 %
Operating Income 365.19 402.69 10.3 %
Net Income 201.45 235.36 16.8 %
Average Shares 60.00 60.00 -
EPS (Riyals) 3.36 3.92 16.8 %


Current Quarter Comparison (M)

Compared With The
Item Q4 2012 Q4 2013 Change‬
Revenues 1,626.45 1,365.61 (16.0 %)
Gross Income 367.82 375.38 2.1 %
Operating Income 114.41 119.75 4.7 %
Net Income 61.39 60.11 (2.1 %)
Average Shares 60.00 60.00 -
EPS (Riyals) 1.02 1.00 (2.1 %)


Financial results (Million)

Period Revenues Change Gross Income Change Operating Income Change
Q1 2004 390.76 28.5 % 80.23 20.3 % 12.08 31.2 %
Q2 2004 542.14 17.0 % 110.58 13.3 % 33.44 4.6 %
Q3 2004 526.89 19.2 % 104.43 15.3 % 30.44 55.3 %
Q4 2004 506.87 44.1 % 109.68 50.3 % 13.50 5847.6 %
Q1 2005 537.86 37.6 % 115.64 44.1 % 32.19 166.5 %
Q2 2005 654.16 20.7 % 127.07 14.9 % 45.14 35.0 %
Q3 2005 642.43 21.9 % 129.15 23.7 % 48.53 59.4 %
Q4 2005 535.04 5.6 % 130.92 19.4 % 28.01 107.4 %
Q1 2006 594.71 10.6 % 122.83 6.2 % 38.48 19.5 %
Q2 2006 740.43 13.2 % 160.66 26.4 % 69.86 54.8 %
Q3 2006 778.49 21.2 % 166.42 28.9 % 75.45 55.5 %
Q4 2006 753.97 40.9 % 183.25 40.0 % 46.06 64.5 %
Q1 2007 815.46 37.1 % 160.71 30.8 % 61.80 60.6 %
Q2 2007 958.15 29.4 % 200.42 24.7 % 84.77 21.3 %
Q3 2007 1,006.68 29.3 % 194.62 16.9 % 83.90 11.2 %
Q4 2007 900.97 19.5 % 179.15 (2.2 %) 59.73 29.7 %
Q1 2008 1,007.87 23.6 % 196.12 22.0 % 73.64 19.2 %
Q2 2008 1,285.95 34.2 % 264.00 31.7 % 98.20 15.8 %
Q3 2008 1,306.70 29.8 % 269.09 38.3 % 110.51 31.7 %
Q4 2008 949.08 5.3 % 236.37 31.9 % 60.85 1.9 %
Q1 2009 1,141.18 13.2 % 234.34 19.5 % 84.42 14.6 %
Q2 2009 1,148.58 (10.7 %) 224.21 (15.1 %) 79.31 (19.2 %)
Q3 2009 944.65 (27.7 %) 218.84 (18.7 %) 76.94 (30.4 %)
Q4 2009 970.00 2.2 % 274.38 16.1 % 128.76 111.6 %
Q1 2010 927.09 (18.8 %) 221.50 (5.5 %) 77.12 (8.6 %)
Q2 2010 1,078.27 (6.1 %) 242.72 8.3 % 78.60 (0.9 %)
Q3 2010 963.43 2.0 % 212.14 (3.1 %) 48.21 (37.3 %)
Q4 2010 1,049.63 8.2 % 319.07 16.3 % 83.50 (35.2 %)
Q1 2011 966.72 4.3 % 220.82 (0.3 %) 59.63 (22.7 %)
Q2 2011 1,325.21 22.9 % 281.04 15.8 % 83.53 6.3 %
Q3 2011 1,167.19 21.1 % 259.49 22.3 % 72.51 50.4 %
Q4 2011 1,268.58 20.9 % 289.88 (9.1 %) 42.65 (48.9 %)
Q1 2012 1,102.10 14.0 % 240.61 9.0 % 70.81 18.7 %
Q2 2012 1,344.79 1.5 % 283.54 0.9 % 96.81 15.9 %
Q3 2012 1,281.54 9.8 % 273.15 5.3 % 83.16 14.7 %
Q4 2012 1,626.45 28.2 % 367.82 26.9 % 114.41 168.2 %
Q1 2013 1,242.94 12.8 % 299.76 24.6 % 97.17 37.2 %
Q2 2013 1,431.03 6.4 % 314.89 11.1 % 97.85 1.1 %
Q3 2013 1,374.40 7.2 % 316.78 16.0 % 87.92 5.7 %
Q4 2013 1,365.61 (16.0 %) 375.38 2.1 % 119.75 4.7 %
2013 5,413.98 1.1 % 1,306.81 12.2 % 402.69 10.3 %


Profit Performance (Million)

Period Net Income Change EPS(Riyal) Extraordinary Income/Expense Net Profit Before Unusual Items EPS Before XO Items
Q1 2004 8.18 30.2 % 0.14 - 8.18 0.14
Q2 2004 26.83 7.2 % 0.45 - 26.83 0.45
Q3 2004 24.48 75.1 % 0.41 - 24.48 0.41
Q4 2004 10.67 116.8 % 0.18 - 10.67 0.18
Q1 2005 21.81 166.8 % 0.36 - 21.81 0.36
Q2 2005 31.10 15.9 % 0.52 - 31.10 0.52
Q3 2005 35.01 43.0 % 0.58 - 35.01 0.58
Q4 2005 18.43 72.8 % 0.31 - 18.43 0.31
Q1 2006 44.13 102.3 % 0.74 - 44.13 0.74
Q2 2006 52.81 69.8 % 0.88 - 52.81 0.88
Q3 2006 57.77 65.0 % 0.96 - 57.77 0.96
Q4 2006 36.94 100.4 % 0.62 - 36.94 0.62
Q1 2007 44.85 1.6 % 0.75 - 44.85 0.75
Q2 2007 57.79 9.4 % 0.96 - 57.79 0.96
Q3 2007 58.69 1.6 % 0.98 - 58.69 0.98
Q4 2007 45.16 22.3 % 0.75 - 45.16 0.75
Q1 2008 50.36 12.3 % 0.84 - 50.36 0.84
Q2 2008 73.06 26.4 % 1.22 - 73.06 1.22
Q3 2008 81.69 39.2 % 1.36 - 81.69 1.36
Q4 2008 20.03 (55.7 %) 0.33 - 20.03 0.33
Q1 2009 52.47 4.2 % 0.87 - 52.47 0.87
Q2 2009 59.84 (18.1 %) 1.00 - 59.84 1.00
Q3 2009 53.83 (34.1 %) 0.90 - 53.83 0.90
Q4 2009 64.01 219.6 % 1.07 - 64.01 1.07
Q1 2010 55.05 4.9 % 0.92 - 55.05 0.92
Q2 2010 63.01 5.3 % 1.05 - 63.01 1.05
Q3 2010 31.74 (41.0 %) 0.53 - 31.74 0.53
Q4 2010 61.33 (4.2 %) 1.02 - 61.33 1.02
Q1 2011 36.76 (33.2 %) 0.61 - 36.76 0.61
Q2 2011 47.93 (23.9 %) 0.80 - 47.93 0.80
Q3 2011 33.55 5.7 % 0.56 - 33.55 0.56
Q4 2011 35.95 (41.4 %) 0.60 - 35.95 0.60
Q1 2012 37.51 2.1 % 0.63 - 37.51 0.63
Q2 2012 55.77 16.4 % 0.93 - 55.77 0.93
Q3 2012 46.79 39.4 % 0.78 - 46.79 0.78
Q4 2012 61.39 70.7 % 1.02 - 61.39 1.02
Q1 2013 62.69 67.1 % 1.04 - 62.69 1.04
Q2 2013 63.60 14.0 % 1.06 - 63.60 1.06
Q3 2013 48.96 4.6 % 0.82 - 48.96 0.82
Q4 2013 60.11 (2.1 %) 1.00 - 60.11 1.00
2013 235.36 16.8 % 3.92 - 235.36 3.92

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2004 20.72 % 7.37 % 3.16 %
Q2 2004 20.52 % 7.13 % 3.12 %
Q3 2004 20.32 % 7.38 % 3.56 %
Q4 2004 20.59 % 7.67 % 3.57 %
Q1 2005 20.83 % 8.02 % 3.96 %
Q2 2005 20.52 % 8.11 % 3.96 %
Q3 2005 20.57 % 8.53 % 4.21 %
Q4 2005 21.22 % 8.79 % 4.49 %
Q1 2006 21.02 % 8.93 % 5.30 %
Q2 2006 21.63 % 9.69 % 5.99 %
Q3 2006 21.93 % 10.28 % 6.54 %
Q4 2006 22.08 % 10.20 % 6.68 %
Q1 2007 21.73 % 10.26 % 6.23 %
Q2 2007 21.50 % 10.07 % 5.97 %
Q3 2007 20.91 % 9.71 % 5.61 %
Q4 2007 19.96 % 9.80 % 5.61 %
Q1 2008 19.89 % 9.82 % 5.47 %
Q2 2008 19.85 % 9.68 % 5.41 %
Q3 2008 20.18 % 9.87 % 5.56 %
Q4 2008 21.22 % 9.98 % 4.95 %
Q1 2009 21.44 % 10.06 % 4.85 %
Q2 2009 21.21 % 9.94 % 4.71 %
Q3 2009 21.84 % 10.06 % 4.45 %
Q4 2009 22.64 % 11.43 % 5.47 %
Q1 2010 23.53 % 11.80 % 5.83 %
Q2 2010 24.42 % 11.94 % 6.02 %
Q3 2010 24.14 % 11.15 % 5.43 %
Q4 2010 24.77 % 10.10 % 5.25 %
Q1 2011 24.51 % 9.65 % 4.75 %
Q2 2011 24.00 % 9.48 % 4.13 %
Q3 2011 23.96 % 9.63 % 3.98 %
Q4 2011 22.24 % 8.46 % 3.26 %
Q1 2012 22.02 % 8.53 % 3.19 %
Q2 2012 21.99 % 8.65 % 3.33 %
Q3 2012 21.76 % 8.72 % 3.52 %
Q4 2012 21.76 % 9.60 % 3.76 %
Q1 2013 22.28 % 9.83 % 4.12 %
Q2 2013 22.49 % 9.71 % 4.20 %
Q3 2013 22.90 % 9.63 % 4.17 %
Q4 2013 24.14 % 10.06 % 4.35 %
2013 24.14 % 10.06 % 4.35 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2004 60.00 0.87 0.87 7.13
Q2 2004 60.00 0.90 0.90 7.56
Q3 2004 60.00 1.07 1.07 8.01
Q4 2004 60.00 1.17 1.17 8.25
Q1 2005 60.00 1.40 1.40 8.11
Q2 2005 60.00 1.47 1.47 8.81
Q3 2005 60.00 1.64 1.64 9.51
Q4 2005 60.00 1.77 1.77 9.79
Q1 2006 60.00 2.14 2.14 10.31
Q2 2006 60.00 2.51 2.51 10.96
Q3 2006 60.00 2.89 2.89 11.82
Q4 2006 60.00 3.19 3.19 12.36
Q1 2007 60.00 3.21 3.21 11.92
Q2 2007 60.00 3.29 3.29 12.90
Q3 2007 60.00 3.30 3.30 13.94
Q4 2007 60.00 3.44 3.44 14.87
Q1 2008 60.00 3.53 3.53 14.41
Q2 2008 60.00 3.79 3.79 15.59
Q3 2008 60.00 4.17 4.17 16.77
Q4 2008 60.00 3.75 3.75 17.14
Q1 2009 60.00 3.79 3.79 16.82
Q2 2009 60.00 3.57 3.57 17.93
Q3 2009 60.00 3.10 3.10 18.83
Q4 2009 60.00 3.84 3.84 19.92
Q1 2010 60.00 3.88 3.88 19.82
Q2 2010 60.00 3.93 3.93 20.71
Q3 2010 60.00 3.56 3.56 20.56
Q4 2010 60.00 3.52 3.52 21.48
Q1 2011 60.00 3.21 3.21 22.04
Q2 2011 60.00 2.96 2.96 22.08
Q3 2011 60.00 2.99 2.99 21.72
Q4 2011 60.00 2.57 2.57 22.49
Q1 2012 60.00 2.58 2.58 23.22
Q2 2012 60.00 2.71 2.71 23.14
Q3 2012 60.00 2.93 2.93 23.25
Q4 2012 60.00 3.36 3.36 24.15
Q1 2013 60.00 3.78 3.78 25.12
Q2 2013 60.00 3.91 3.91 25.26
Q3 2013 60.00 3.94 3.94 25.37
Q4 2013 60.00 3.92 3.92 26.81

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2004 28.86 28.86 3.52
Q2 2004 27.89 27.89 3.31
Q3 2004 28.57 28.57 3.83
Q4 2004 24.40 24.40 3.46
Q1 2005 20.54 20.54 3.53
Q2 2005 35.86 35.86 5.97
Q3 2005 40.92 40.92 7.07
Q4 2005 58.72 58.72 10.63
Q1 2006 31.95 31.95 6.65
Q2 2006 35.47 35.47 8.11
Q3 2006 32.31 32.31 7.89
Q4 2006 16.95 16.95 4.38
Q1 2007 17.35 17.35 4.67
Q2 2007 16.12 16.12 4.11
Q3 2007 19.06 19.06 4.52
Q4 2007 19.99 19.99 4.63
Q1 2008 16.38 16.38 4.02
Q2 2008 20.89 20.89 5.08
Q3 2008 17.76 17.76 4.42
Q4 2008 11.42 11.42 2.50
Q1 2009 8.83 8.83 1.99
Q2 2009 12.70 12.70 2.53
Q3 2009 15.45 15.45 2.54
Q4 2009 10.93 10.93 2.10
Q1 2010 12.99 12.99 2.54
Q2 2010 11.09 11.09 2.11
Q3 2010 12.85 12.85 2.23
Q4 2010 9.95 9.95 1.63
Q1 2011 10.64 10.64 1.55
Q2 2011 10.63 10.63 1.43
Q3 2011 9.12 9.12 1.26
Q4 2011 11.36 11.36 1.30
Q1 2012 13.01 13.01 1.45
Q2 2012 10.43 10.43 1.22
Q3 2012 10.06 10.06 1.27
Q4 2012 9.38 9.38 1.30
Q1 2013 8.87 8.87 1.33
Q2 2013 10.47 10.47 1.62
Q3 2013 12.04 12.04 1.87
Q4 2013 11.09 11.09 1.62

Business Segments (Million)

Compared With The
Period Air conditioners Manufacture Iron Industry Insulation materials industry concrete Headquarters & Others
Q1 2009 345.25 754.86 41.08 - -
Q2 2009 485.30 622.54 40.74 - -
Q3 2009 399.97 501.99 42.70 - -
Q4 2009 345.99 571.96 52.06 - -
Q1 2010 337.70 545.52 43.87 - -
Q2 2010 460.85 572.51 44.91 - -
Q3 2010 397.27 524.28 41.88 - -
Q4 2010 440.40 566.99 42.24 - -
Q1 2011 348.74 531.70 45.03 41.25 -
Q2 2011 547.89 611.56 125.18 40.58 -
Q3 2011 448.14 606.75 76.96 35.34 -
Q4 2011 491.57 666.96 77.81 32.24 -
Q1 2012 349.88 628.69 95.40 28.13 -
Q2 2012 537.38 681.91 85.93 39.57 -
Q3 2012 508.89 660.32 70.70 41.48 0.15
Q4 2012 788.41 718.44 70.93 47.27 1.39
Q1 2013 474.88 647.71 71.77 - 48.58
Q2 2013 648.27 657.97 75.26 - 49.53
Q3 2013 602.72 655.39 74.09 - 42.20
Q4 2013 502.51 736.22 77.52 - 49.36


Financial Ratios
Current
Market Cap (M Riyal) 1,641.00
Enterprise Value (EV) (M) 3,426.19
Shares Outstanding ((M)) 60.00
EPS ( Riyal) (TTM) (0.80)
Book Value (BV) ( Riyal) 7.47
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) Neg
P/E (TTM) NEG
Price/book 3.66
Return on Average Assets (%) (TTM) (0.77 )
Return on Average Equity (%) (TTM) (9.85 )
more

Share Price

Zamil Industrial Investment Co.
27.35
0.15 0.55 %

Zamil Industrial Investment Co. (ZAMIL INDUST)

More

Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}} حساب موثّق

{{comment.ElapsedTime}}
loader Train
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.