Zain KSA posts net profit of SAR 67M in Q1 2024

Zain KSA posts net profit of SAR 67M in Q1 2024

12/05/2024 Argaam Exclusive

View other reports

Mobile Telecommunication Company Saudi Arabia (Zain KSA) reported a decline of 94% in Q1 2024 net profit to SAR 67 million, from SAR 1.13 billion in the prior-year period.



Current Quarter Comparison (M)

Compared With The
Item Q1 2023 Q1 2024 Change‬
Revenues 2,422.16 2,535.18 4.7 %
Gross Income 1,414.84 1,545.17 9.2 %
Operating Income 191.17 250.73 31.2 %
Net Income 1,137.22 66.51 (94.2 %)
Average Shares 898.73 898.73 -
EPS (Riyals) 1.27 0.07 (94.2 %)

The telco noted it had recognized the full gain from the tower transaction in Q1 2023—at SAR 1.14 billion—which resulted in a restatement of Q1 2023.

 

Net profit before Zakat reached SAR 79 million in Q1 2024 as compared to SAR 24 million in Q1 2023 (excluding the gain from tower transaction of SAR 1.1 billion) resulting in an increase of SAR 55 million underlined with a growth in EBITDA of 11% equivalent to SAR 74 million.

 

During the period, Zain KSA witnessed an increase in revenue by SAR 113 million (4.67%). This increase was due to the growth in B2B sales, 5G services, wholesale in addition to the growth on Tamam businesses.

 

This came despite the increase in finance cost by SAR 7 million.

 

Compared to Q4 2023, the company turned profitable against a loss of SAR 54 million.

 

Shareholders' equity, no minority interest, amounted to SAR 10.65 billion as of March 31, 2024, compared to SAR 10.93 billion a year earlier.



Financial results (Million)

Period Revenues Change Gross Income Change Operating Income Change
Q1 2015 1,656.79 7.2 % 874.43 9.5 % (59.05) 53.6 %
Q2 2015 1,648.83 5.2 % 949.40 19.1 % 0.94 100.7 %
Q3 2015 1,763.73 13.6 % 1,062.18 31.0 % (0.89) 99.6 %
Q4 2015 1,672.03 7.4 % 1,065.09 30.5 % (82.42) 56.0 %
Q1 2016 1,764.88 6.5 % 1,085.55 24.1 % (32.03) 45.8 %
Q2 2016 1,727.40 4.8 % 1,112.80 17.2 % (108.29) (11620.3 %)
Q3 2016 1,633.76 (7.4 %) 1,060.63 (0.1 %) (1.97) (120.0 %)
Q4 2016 1,800.61 7.7 % 1,141.69 7.2 % 87.85 206.6 %
Q1 2017 1,919.05 8.7 % 1,290.99 18.9 % 272.70 951.5 %
Q2 2017 1,864.57 7.9 % 1,258.55 13.1 % 235.01 317.0 %
Q3 2017 1,806.56 10.6 % 1,230.87 16.1 % 228.95 11739.3 %
Q4 2017 1,715.65 (4.7 %) 1,132.61 (0.8 %) 166.58 89.6 %
Q1 2018 1,685.97 (12.1 %) 1,117.37 (13.4 %) 180.33 (33.9 %)
Q2 2018 1,846.43 (1.0 %) 1,161.96 (7.7 %) 211.14 (10.2 %)
Q3 2018 1,951.88 8.0 % 1,320.57 7.3 % 307.34 34.2 %
Q4 2018 2,046.24 19.3 % 1,824.66 61.1 % 674.60 305.0 %
Q1 2019 2,093.49 24.2 % 1,480.38 32.5 % 431.78 139.4 %
Q2 2019 2,056.76 11.4 % 1,523.73 31.1 % 446.05 111.3 %
Q3 2019 2,008.08 2.9 % 1,495.03 13.2 % 450.21 46.5 %
Q4 2019 2,227.90 8.9 % 1,469.37 (19.5 %) 430.27 (36.2 %)
Q1 2020 2,038.87 (2.6 %) 1,473.43 (0.5 %) 356.71 (17.4 %)
Q2 2020 1,889.22 (8.1 %) 1,354.69 (11.1 %) 296.67 (33.5 %)
Q3 2020 1,927.59 (4.0 %) 1,265.93 (15.3 %) 138.27 (69.3 %)
Q4 2020 2,060.88 (7.5 %) 1,350.59 (8.1 %) 210.32 (51.1 %)
Q1 2021 1,937.51 (5.0 %) 1,215.51 (17.5 %) 158.08 (55.7 %)
Q2 2021 1,895.86 0.4 % 1,258.86 (7.1 %) 159.35 (46.3 %)
Q3 2021 1,984.17 2.9 % 1,244.06 (1.7 %) 188.33 36.2 %
Q4 2021 2,083.10 1.1 % 1,166.17 (13.7 %) 192.98 (8.2 %)
Q1 2022 2,178.58 12.4 % 1,235.91 1.7 % 201.13 27.2 %
Q2 2022 2,206.10 16.4 % 1,250.81 (0.6 %) 238.65 49.8 %
Q3 2022 2,286.62 15.2 % 1,376.35 10.6 % 246.48 30.9 %
Q4 2022 2,403.87 15.4 % 1,452.31 24.5 % 379.43 96.6 %
Q1 2023 2,422.16 11.2 % 1,414.84 14.5 % 191.17 (5.0 %)
Q2 2023 2,392.38 8.4 % 1,483.64 18.6 % 252.58 5.8 %
Q3 2023 2,525.34 10.4 % 1,481.49 7.6 % 319.20 29.5 %
Q4 2023 2,542.77 5.8 % 1,477.29 1.7 % 108.00 (71.5 %)
Q1 2024 2,535.18 4.7 % 1,545.17 9.2 % 250.73 31.2 %


Profit Performance (Million)

Period Net Income Change EPS(Riyal) Extraordinary Income/Expense Net Profit Before Unusual Items EPS Before XO Items
Q1 2015 (256.72) 19.4 % (0.45) - (256.72) (0.45)
Q2 2015 (201.16) 38.8 % (0.35) - (201.16) (0.35)
Q3 2015 (222.95) 29.4 % (0.39) - (222.95) (0.39)
Q4 2015 (291.11) 5.0 % (0.51) - (291.11) (0.51)
Q1 2016 (250.00) 2.6 % (0.44) - (250.00) (0.44)
Q2 2016 (328.30) (63.2 %) (0.57) - (328.30) (0.57)
Q3 2016 (266.11) (19.4 %) (0.46) - (266.11) (0.46)
Q4 2016 (134.13) 53.9 % (0.23) - (134.13) (0.23)
Q1 2017 45.47 118.2 % 0.08 - 45.47 0.08
Q2 2017 7.69 102.3 % 0.01 - 7.69 0.01
Q3 2017 3.41 101.3 % 0.01 - 3.41 0.01
Q4 2017 (45.02) 66.4 % (0.08) - (45.02) (0.08)
Q1 2018 (77.33) (270.1 %) (0.13) - (77.33) (0.13)
Q2 2018 (37.57) (588.4 %) (0.07) - (37.57) (0.07)
Q3 2018 48.01 1309.8 % 0.08 - 48.01 0.08
Q4 2018 399.26 986.8 % 0.70 - 399.26 0.70
Q1 2019 129.31 267.2 % 0.23 - 129.31 0.23
Q2 2019 130.20 446.5 % 0.23 - 130.20 0.23
Q3 2019 120.71 151.5 % 0.21 - 120.71 0.21
Q4 2019 104.96 (73.7 %) 0.18 - 104.96 0.18
Q1 2020 105.22 (18.6 %) 0.18 - 105.22 0.18
Q2 2020 58.61 (55.0 %) 0.10 - 58.61 0.10
Q3 2020 60.17 (50.2 %) 0.10 136.26 (76.09) (0.13)
Q4 2020 35.95 (65.8 %) 0.04 - 35.95 0.04
Q1 2021 40.87 (61.2 %) 0.05 - 40.87 0.05
Q2 2021 41.65 (28.9 %) 0.05 - 41.65 0.05
Q3 2021 60.39 0.4 % 0.07 - 60.39 0.07
Q4 2021 71.40 98.6 % 0.08 - 71.40 0.08
Q1 2022 80.52 97.0 % 0.09 - 80.52 0.09
Q2 2022 133.83 221.3 % 0.15 - 133.83 0.15
Q3 2022 85.15 41.0 % 0.09 - 85.15 0.09
Q4 2022 250.18 250.4 % 0.28 41.89 208.28 0.23
Q1 2023 1,137.22 1312.4 % 1.27 1,143.75 (6.53) (0.01)
Q2 2023 114.19 (14.7 %) 0.13 (0.62) 114.81 0.13
Q3 2023 69.66 (18.2 %) 0.08 (47.82) 117.48 0.13
Q4 2023 (54.00) (121.6 %) (0.06) 42.77 (96.77) (0.11)
Q1 2024 66.51 (94.2 %) 0.07 - 66.51 0.07

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2015 52.08 % 15.99 % (21.21 %)
Q2 2015 53.79 % 18.43 % (18.95 %)
Q3 2015 55.88 % 21.85 % (15.66 %)
Q4 2015 58.61 % 24.16 % (14.42 %)
Q1 2016 60.77 % 25.19 % (14.09 %)
Q2 2016 62.44 % 24.01 % (15.77 %)
Q3 2016 63.61 % 25.15 % (16.70 %)
Q4 2016 63.53 % 25.92 % (14.13 %)
Q1 2017 65.05 % 28.46 % (9.65 %)
Q2 2017 65.83 % 31.52 % (4.81 %)
Q3 2017 66.60 % 32.71 % (1.05 %)
Q4 2017 67.25 % 34.45 % 0.16 %
Q1 2018 67.01 % 34.79 % (1.57 %)
Q2 2018 65.81 % 35.09 % (2.22 %)
Q3 2018 65.73 % 36.27 % (1.55 %)
Q4 2018 72.03 % 42.01 % 4.41 %
Q1 2019 72.91 % 44.85 % 6.79 %
Q2 2019 75.47 % 48.22 % 8.67 %
Q3 2019 77.08 % 51.02 % 9.50 %
Q4 2019 71.17 % 48.53 % 5.79 %
Q1 2020 71.55 % 48.06 % 5.53 %
Q2 2020 70.95 % 47.63 % 4.77 %
Q3 2020 68.82 % 44.93 % 2.38 %
Q4 2020 68.78 % 43.47 % 1.56 %
Q1 2021 66.37 % 41.43 % 0.76 %
Q2 2021 65.09 % 39.66 % 0.54 %
Q3 2021 64.34 % 39.87 % 2.27 %
Q4 2021 61.83 % 39.60 % 2.71 %
Q1 2022 60.25 % 38.27 % 3.12 %
Q2 2022 57.94 % 36.88 % 4.10 %
Q3 2022 57.45 % 34.97 % 4.24 %
Q4 2022 58.57 % 34.76 % 5.60 %
Q1 2023 58.96 % 33.60 % 4.51 %
Q2 2023 60.25 % 33.23 % 4.23 %
Q3 2023 59.86 % 33.23 % 4.45 %
Q4 2023 59.27 % 30.13 % 1.31 %
Q1 2024 59.90 % 30.53 % 2.02 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2015 573.22 (2.11) (2.34) 9.04
Q2 2015 573.22 (1.88) (2.12) 8.71
Q3 2015 573.22 (1.72) (1.81) 8.31
Q4 2015 573.22 (1.70) (1.70) 7.94
Q1 2016 573.22 (1.68) (1.68) 7.45
Q2 2016 573.22 (1.91) (1.91) 6.88
Q3 2016 573.22 (1.98) (1.98) 6.42
Q4 2016 573.22 (1.71) (1.71) 6.21
Q1 2017 573.22 (1.19) (1.19) 6.28
Q2 2017 573.22 (0.61) (0.61) 6.29
Q3 2017 573.22 (0.14) (0.14) 6.30
Q4 2017 573.22 0.02 0.02 6.22
Q1 2018 573.22 (0.19) (0.19) 6.31
Q2 2018 573.22 (0.27) (0.27) 6.22
Q3 2018 573.22 (0.20) (0.20) 6.33
Q4 2018 573.22 0.58 0.58 7.00
Q1 2019 573.22 0.94 0.94 6.60
Q2 2019 573.22 1.23 1.23 6.75
Q3 2019 573.22 1.36 1.36 6.92
Q4 2019 573.22 0.85 0.85 7.16
Q1 2020 573.22 0.80 0.80 7.22
Q2 2020 573.22 0.68 0.68 7.31
Q3 2020 573.22 0.57 0.34 7.40
Q4 2020 898.73 0.29 0.14 9.71
Q1 2021 898.73 0.22 0.07 9.79
Q2 2021 898.73 0.20 0.05 9.83
Q3 2021 898.73 0.20 0.20 9.93
Q4 2021 898.73 0.24 0.24 10.06
Q1 2022 898.73 0.28 0.28 10.28
Q2 2022 898.73 0.39 0.39 10.48
Q3 2022 898.73 0.41 0.41 10.63
Q4 2022 898.73 0.61 0.56 10.91
Q1 2023 898.73 1.79 0.47 12.17
Q2 2023 898.73 1.77 0.45 11.81
Q3 2023 898.73 1.75 0.48 11.51
Q4 2023 898.73 1.41 0.14 11.78
Q1 2024 898.73 0.22 0.22 11.86

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2015 NEG NEG 1.90
Q2 2015 NEG NEG 2.09
Q3 2015 NEG NEG 1.75
Q4 2015 NEG NEG 1.68
Q1 2016 NEG NEG 1.87
Q2 2016 NEG NEG 1.82
Q3 2016 NEG NEG 1.67
Q4 2016 NEG NEG 2.13
Q1 2017 NEG NEG 2.25
Q2 2017 NEG NEG 2.34
Q3 2017 NEG NEG 2.22
Q4 2017 More than 100 More than 100 1.88
Q1 2018 NEG NEG 1.81
Q2 2018 NEG NEG 1.71
Q3 2018 NEG NEG 1.57
Q4 2018 22.77 22.77 1.89
Q1 2019 18.68 18.68 2.66
Q2 2019 16.19 16.19 2.96
Q3 2019 14.07 14.07 2.76
Q4 2019 22.14 22.14 2.62
Q1 2020 18.84 18.84 2.10
Q2 2020 26.64 26.64 2.48
Q3 2020 37.72 64.40 2.92
Q4 2020 47.02 98.82 1.40
Q1 2021 68.93 More than 100 1.53
Q2 2021 73.15 More than 100 1.48
Q3 2021 70.35 70.35 1.41
Q4 2021 50.49 50.49 1.20
Q1 2022 47.14 47.14 1.30
Q2 2022 29.18 29.18 1.07
Q3 2022 27.77 27.77 1.08
Q4 2022 16.45 17.81 0.92
Q1 2023 7.27 27.77 1.07
Q2 2023 8.02 31.68 1.20
Q3 2023 7.53 27.25 1.14
Q4 2023 9.99 98.10 1.19
Q1 2024 57.76 56.14 1.06

Business Segments (Million)

Compared With The
Period Mobile Telecommunications Company Zain Sales Zain Payments Zain Drones Eliminations
Q1 2018 1,685.97 - - - -
Q2 2018 1,846.43 - - - -
Q3 2018 1,951.89 - - - -
Q4 2018 2,046.24 - - - -
Q1 2019 2,016.32 679.91 - - (602.74)
Q2 2019 1,978.29 670.22 - - (591.75)
Q3 2019 1,923.51 682.16 - - (597.59)
Q4 2019 2,166.58 842.50 0.02 - (781.19)
Q1 2020 1,949.70 599.58 0.02 - (510.44)
Q2 2020 1,848.49 520.83 0.08 - (480.18)
Q3 2020 1,857.34 627.02 0.12 - (556.90)
Q4 2020 1,985.05 612.51 0.51 - (537.19)
Q1 2021 1,898.99 483.70 1.99 - (447.17)
Q2 2021 1,861.58 409.30 2.15 - (377.17)
Q3 2021 1,946.62 510.56 4.34 - (477.34)
Q4 2021 2,050.20 452.99 7.13 1.25 (428.47)
Q1 2022 2,134.13 394.10 10.43 - (360.07)
Q2 2022 2,140.45 494.49 23.33 - (452.17)
Q3 2022 2,211.37 351.65 39.93 - (316.33)
Q4 2022 2,311.89 385.36 53.21 1.12 (347.71)
Q1 2023 2,318.24 349.84 67.42 0.03 (313.37)
Q2 2023 2,289.60 323.79 72.33 (0.28) (293.06)
Q3 2023 2,423.20 285.66 74.95 0.11 (258.58)
Q4 2023 2,456.96 311.92 68.88 0.02 (295.02)
Q1 2024 2,430.90 228.32 82.48 - (206.52)

Analysts Estimates (Million)

Item Q1 2024 (e) Q1 2024 (a) Change‬
Average 58.96 66.51 12.80 %

Estimates vs Actual (Million)

Item Q1 2024 (e) Q1 2024 (a) Change
AlJazira Capital 60.00 66.51 10.8 %
Al Rajhi Capital 76.00 66.51 (12.5) %
Riyad Capital 83.00 66.51 (19.9) %
Hermes 47.00 66.51 41.5 %
SNB Capital 28.80 66.51 130.9 %

Current
Market Cap (M Riyal) 9,167.05
Enterprise Value (EV) (M) 16,494.18
Shares Outstanding ((M)) 898.73
EPS ( Riyal) (TTM) 0.30
Book Value (BV) ( Riyal) 11.62
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) Neg
P/E (TTM) 34.21
Price/book 0.88
Return on Average Assets (%) (TTM) 1.0
Return on Average Equity (%) (TTM) 2.6

Share Price

Mobile Telecommunication Company Saudi Arabia (ZAIN KSA)


Comments {{getCommentCount()}}

Be the first to comment

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