Zamil widens 9M 2023 loss to SAR 231.1 mln; Q3 at SAR 33.2 mln

Zamil widens 9M 2023 loss to SAR 231.1 mln; Q3 at SAR 33.2 mln

12/11/2023 Argaam Exclusive

View other reports

Zamil Industrial Investment Co. posted a net loss of SAR 231 million in the first nine months of 2023, compared to SAR 78.5 million in the year-ago period.   



Financials (M)

Item 9m 2022 9m 2023 Change‬
Revenues 2,865.36 3,390.56 18.3 %
Gross Income 377.75 465.05 23.1 %
Operating Income 3.67 29.45 703.2 %
Net Income (78.48) (231.08) (194.4 %)
Average Shares 60.00 60.00 -
EPS (Riyals) (1.31) (3.85) (194.4 %)

The nine-month loss was due to setting aside inventory provision of SAR 162.8 million due to the damages resulting from a fire, as well as an increase of SAR 69.2 million in finance costs and a rise of SAR 14.3 million in provisions for Zakat and tax.  

 

The company also cited a higher provision for expected credit loss of SAR 29.3 million and an impairment of non-current assets of SAR 8.2 million.  

 

However, this was partly offset by higher sales across all segments, a better gross profit margin in the steel and insulation segments, and better operating margins in both segments.



Current Quarter Comparison (M)

Compared With The
Item Q3 2022 Q3 2023 Change‬
Revenues 1,011.36 1,225.88 21.2 %
Gross Income 155.70 163.43 5.0 %
Operating Income 33.55 0.66 (98.0 %)
Net Income 2.44 (33.17) (1462.2 %)
Average Shares 60.00 60.00 -
EPS (Riyals) 0.04 (0.55) (1462.2 %)

In Q3 2023, Zamil Industrial reported a loss of SAR 33.2 million, against a net profit of SAR 2.44 million in the year before.

 

This was due to an increase of SAR 20.1 million in finance charges and SAR 6.2 million in provision for Zakat and tax.  

 

The company also cited a higher provision for the expected credit loss of SAR 18.8 million.

 

Sequentially, the company decreased Q3 loss from SAR 184.09 million.

 

Shareholders’ equity, excluding minority interest, fell to SAR 530.38 million as of Sept. 30, 2023, from SAR 870.73 million in the year-earlier period.  

 

Accumulated loss reached SAR 33.1 million at the end of the nine-month period, accounting for 5.53% of capital.



Financial results (Million)

Period Revenues Change Gross Income Change Net Income Change EPS(Riyal)
Q1 2014 1,292.86 4.0 % 305.51 1.9 % 66.01 5.3 % 1.10
Q2 2014 1,386.01 (3.1 %) 316.09 0.4 % 73.02 14.8 % 1.22
Q3 2014 1,290.68 (6.1 %) 311.69 (1.6 %) 56.39 15.2 % 0.94
Q4 2014 1,485.87 8.8 % 400.78 6.8 % 64.92 8.0 % 1.08
Q1 2015 1,258.95 (2.6 %) 305.42 0.0 % 73.73 11.7 % 1.23
Q2 2015 1,438.81 3.8 % 317.26 0.4 % 74.36 1.8 % 1.24
Q3 2015 1,338.31 3.7 % 308.04 (1.2 %) 57.46 1.9 % 0.96
Q4 2015 1,452.53 (2.2 %) 374.57 (6.5 %) 57.45 (11.5 %) 0.96
Q1 2016 1,223.17 (2.8 %) 281.32 (7.9 %) 52.90 (28.3 %) 0.88
Q2 2016 1,408.33 (2.1 %) 308.91 (2.6 %) 51.22 (31.1 %) 0.85
Q3 2016 1,099.22 (17.9 %) 241.85 (21.5 %) 41.15 (28.4 %) 0.69
Q4 2016 1,198.51 (17.5 %) 299.84 (19.9 %) 1.11 (98.1 %) 0.02
Q1 2017 997.94 (18.4 %) 209.59 (25.5 %) 41.78 (21.0 %) 0.70
Q2 2017 1,125.43 (20.1 %) 237.43 (23.1 %) 36.45 (28.8 %) 0.61
Q3 2017 1,023.00 (6.9 %) 195.24 (19.3 %) 21.94 (46.7 %) 0.37
Q4 2017 1,257.49 4.9 % 269.35 (10.2 %) 4.85 337.1 % 0.08
Q1 2018 970.00 (2.8 %) 177.03 (15.5 %) 15.57 (62.7 %) 0.26
Q2 2018 1,060.89 (5.7 %) 143.21 (39.7 %) (39.77) (209.1 %) (0.66)
Q3 2018 1,074.18 5.0 % 163.36 (16.3 %) (22.58) (202.9 %) (0.38)
Q4 2018 1,208.58 (3.9 %) 235.35 (12.6 %) (93.06) (2017.9 %) (1.55)
Q1 2019 1,020.98 5.3 % 127.76 (27.8 %) (47.15) (402.9 %) (0.79)
Q2 2019 1,046.57 (1.4 %) 102.10 (28.7 %) (49.55) (24.6 %) (0.83)
Q3 2019 1,096.44 2.1 % 144.07 (11.8 %) (28.13) (24.6 %) (0.47)
Q4 2019 874.60 (27.6 %) 212.92 (9.5 %) (13.97) 85.0 % (0.23)
Q1 2020 880.28 (13.8 %) 118.55 (7.2 %) (28.83) 38.9 % (0.48)
Q2 2020 719.80 (31.2 %) 79.58 (22.1 %) (58.31) (17.7 %) (0.97)
Q3 2020 824.39 (24.8 %) 107.04 (25.7 %) (38.50) (36.8 %) (0.64)
Q4 2020 958.49 9.6 % 141.19 (33.7 %) (34.25) (145.1 %) (0.57)
Q1 2021 949.18 7.8 % 138.03 16.4 % 5.20 118.0 % 0.09
Q2 2021 847.42 17.7 % 132.05 65.9 % 7.07 112.1 % 0.12
Q3 2021 827.02 0.3 % 135.83 26.9 % 0.85 102.2 % 0.01
Q4 2021 900.20 (6.1 %) 81.53 (42.3 %) (172.54) (403.8 %) (2.88)
Q1 2022 896.80 (5.5 %) 104.21 (24.5 %) (51.92) (1098.5 %) (0.87)
Q2 2022 957.21 13.0 % 117.84 (10.8 %) (28.99) (510.3 %) (0.48)
Q3 2022 1,011.36 22.3 % 155.70 14.6 % 2.44 185.8 % 0.04
Q4 2022 1,060.83 17.8 % 173.68 113.0 % (99.59) 42.3 % (1.66)
Q1 2023 1,039.20 15.9 % 146.78 40.9 % (13.81) 73.4 % (0.23)
Q2 2023 1,125.48 17.6 % 150.92 28.1 % (184.09) (535.0 %) (3.07)
Q3 2023 1,225.88 21.2 % 163.43 5.0 % (33.17) (1462.2 %) (0.55)

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2014 24.02 % 9.98 % 4.37 %
Q2 2014 24.24 % 10.24 % 4.58 %
Q3 2014 24.53 % 10.52 % 4.79 %
Q4 2014 24.45 % 10.36 % 4.95 %
Q1 2015 24.61 % 10.47 % 5.13 %
Q2 2015 24.39 % 10.36 % 5.10 %
Q3 2015 24.11 % 10.22 % 5.08 %
Q4 2015 23.78 % 10.38 % 5.99 %
Q1 2016 23.50 % 10.08 % 5.65 %
Q2 2016 23.47 % 10.07 % 5.25 %
Q3 2016 23.28 % 10.27 % 5.18 %
Q4 2016 22.96 % 9.76 % 4.80 %
Q1 2017 22.54 % 9.89 % 4.80 %
Q2 2017 22.36 % 9.67 % 4.77 %
Q3 2017 21.68 % 8.92 % 4.41 %
Q4 2017 20.70 % 8.18 % 2.63 %
Q1 2018 20.09 % 7.67 % 2.05 %
Q2 2018 18.20 % 6.04 % 0.31 %
Q3 2018 17.26 % 5.13 % (0.71 %)
Q4 2018 16.67 % 5.05 % (1.01 %)
Q1 2019 15.34 % 3.98 % (2.43 %)
Q2 2019 14.45 % 3.11 % (3.46 %)
Q3 2019 13.93 % 3.21 % (3.57 %)
Q4 2019 14.53 % 2.72 % (4.29 %)
Q1 2020 14.82 % 2.67 % (3.98 %)
Q2 2020 15.54 % 3.23 % (3.62 %)
Q3 2020 15.70 % 2.81 % (4.23 %)
Q4 2020 13.19 % 2.00 % (4.41 %)
Q1 2021 13.50 % 2.65 % (3.34 %)
Q2 2021 14.48 % 3.90 % (1.39 %)
Q3 2021 15.27 % 4.53 % (0.29 %)
Q4 2021 13.83 % 0.15 % (4.52 %)
Q1 2022 13.07 % (1.30 %) (6.24 %)
Q2 2022 12.27 % (1.88 %) (7.05 %)
Q3 2022 12.20 % (1.37 %) (6.67 %)
Q4 2022 14.04 % 1.46 % (4.54 %)
Q1 2023 14.60 % 2.87 % (3.78 %)
Q2 2023 14.80 % 2.82 % (3.82 %)
Q3 2023 14.26 % 1.88 % (4.69 %)


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2014 60.00 3.98 3.98 27.95
Q2 2014 60.00 4.13 4.13 28.10
Q3 2014 60.00 4.26 4.26 28.01
Q4 2014 60.00 4.34 4.50 29.04
Q1 2015 60.00 4.47 4.63 30.27
Q2 2015 60.00 4.49 4.65 30.44
Q3 2015 60.00 4.51 4.67 30.36
Q4 2015 60.00 4.38 5.48 31.42
Q1 2016 60.00 4.04 5.13 28.75
Q2 2016 60.00 3.65 4.75 32.00
Q3 2016 60.00 3.38 4.48 31.67
Q4 2016 60.00 2.44 3.95 27.97
Q1 2017 60.00 2.25 3.76 28.79
Q2 2017 60.00 2.01 3.51 28.41
Q3 2017 60.00 1.69 3.19 27.77
Q4 2017 60.00 1.75 1.93 27.75
Q1 2018 60.00 1.31 1.49 27.81
Q2 2018 60.00 0.04 0.22 26.02
Q3 2018 60.00 (0.70) (0.52) 25.66
Q4 2018 60.00 (2.33) (0.73) 23.60
Q1 2019 60.00 (3.38) (1.77) 22.82
Q2 2019 60.00 (3.54) (2.51) 22.02
Q3 2019 60.00 (3.63) (2.60) 21.53
Q4 2019 60.00 (2.31) (2.89) 21.31
Q1 2020 60.00 (2.01) (2.58) 20.76
Q2 2020 60.00 (2.15) (2.15) 19.77
Q3 2020 60.00 (2.33) (2.33) 19.18
Q4 2020 60.00 (2.66) (2.49) 18.89
Q1 2021 60.00 (2.10) (1.92) 18.98
Q2 2021 60.00 (1.01) (0.83) 19.07
Q3 2021 60.00 (0.35) (0.17) 19.09
Q4 2021 60.00 (2.66) (2.66) 16.11
Q1 2022 60.00 (3.61) (3.61) 15.10
Q2 2022 60.00 (4.21) (4.21) 14.54
Q3 2022 60.00 (4.18) (4.18) 14.51
Q4 2022 60.00 (2.97) (2.97) 12.85
Q1 2023 60.00 (2.33) (2.56) 12.48
Q2 2023 60.00 (4.92) (2.70) 9.41
Q3 2023 60.00 (5.51) (3.48) 8.84

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2014 12.88 12.88 1.83
Q2 2014 13.81 13.81 2.03
Q3 2014 15.97 15.97 2.43
Q4 2014 10.83 10.44 1.62
Q1 2015 13.01 12.55 1.92
Q2 2015 12.58 12.14 1.86
Q3 2015 8.87 8.56 1.32
Q4 2015 7.43 5.94 1.04
Q1 2016 7.24 5.69 1.02
Q2 2016 7.70 5.92 0.88
Q3 2016 6.62 5.00 0.71
Q4 2016 12.71 7.86 1.11
Q1 2017 13.20 7.92 1.03
Q2 2017 13.97 7.99 0.99
Q3 2017 15.67 8.28 0.95
Q4 2017 15.35 13.91 0.97
Q1 2018 19.41 17.06 0.92
Q2 2018 More than 100 More than 100 0.93
Q3 2018 NEG NEG 0.78
Q4 2018 NEG NEG 0.74
Q1 2019 NEG NEG 0.78
Q2 2019 NEG NEG 0.77
Q3 2019 NEG NEG 0.83
Q4 2019 NEG NEG 0.85
Q1 2020 NEG NEG 0.66
Q2 2020 NEG NEG 0.78
Q3 2020 NEG NEG 1.03
Q4 2020 NEG NEG 1.10
Q1 2021 NEG NEG 1.24
Q2 2021 NEG NEG 2.04
Q3 2021 NEG NEG 2.07
Q4 2021 NEG NEG 1.72
Q1 2022 NEG NEG 1.71
Q2 2022 NEG NEG 1.25
Q3 2022 NEG NEG 1.25
Q4 2022 NEG NEG 1.24
Q1 2023 NEG NEG 1.33
Q2 2023 NEG NEG 2.21
Q3 2023 NEG NEG 2.60

Business Segments (Million)

Compared With The
Period Air conditioners Manufacture Iron Industry Insulation materials industry Corporate and others Eliminations concrete Headquarters & Others
Q1 2014 502.69 658.11 73.96 - - - 58.11
Q2 2014 610.58 637.54 78.32 - - - 59.58
Q3 2014 601.45 571.21 74.93 - - - 43.08
Q4 2014 749.08 668.66 65.73 - - - 2.40
Q1 2015 547.19 628.68 81.12 - - - 1.96
Q2 2015 698.85 650.62 87.67 - - - 1.67
Q3 2015 569.05 694.71 73.52 - - - 1.03
Q4 2015 661.12 709.80 79.08 - - - 2.53
Q1 2016 496.61 640.12 85.22 6.27 (5.04) - -
Q2 2016 692.41 629.07 85.58 6.85 (5.58) - -
Q3 2016 475.69 544.81 77.21 6.39 (4.88) - -
Q4 2016 576.34 548.25 98.78 8.44 (33.29) - -
Q1 2017 407.19 508.55 84.88 7.27 (9.96) - -
Q2 2017 566.05 485.96 74.75 2.22 (3.56) - -
Q3 2017 506.96 445.42 71.33 3.78 (4.49) - -
Q4 2017 664.59 529.71 68.63 5.73 (11.17) - -
Q1 2018 412.20 482.42 77.11 3.50 (5.24) - -
Q2 2018 456.20 530.63 75.93 4.80 (6.67) - -
Q3 2018 487.31 516.27 69.71 3.32 (2.43) - -
Q4 2018 528.46 611.40 79.40 4.35 (15.02) - -
Q1 2019 374.14 560.36 87.65 2.79 (3.96) - -
Q2 2019 391.14 585.70 71.88 2.43 (4.58) - -
Q3 2019 495.14 544.56 61.24 1.27 (5.78) - -
Q4 2019 493.44 334.80 67.93 1.21 (22.77) - -
Q1 2020 349.68 472.09 64.34 1.07 (6.90) - -
Q2 2020 363.40 322.16 36.41 1.15 (3.32) - -
Q3 2020 371.16 407.42 54.61 0.08 (8.88) - -
Q4 2020 467.57 442.43 55.57 0.20 (7.27) - -
Q1 2021 395.51 499.76 56.95 0.24 (3.27) - -
Q2 2021 333.56 473.04 44.14 0.24 (3.56) - -
Q3 2021 318.34 467.62 46.32 0.24 (5.50) - -
Q4 2021 296.22 556.54 59.32 0.24 (12.12) - -
Q1 2022 327.89 520.53 50.62 0.24 (2.48) - -
Q2 2022 359.49 545.78 54.32 0.26 (2.65) - -
Q3 2022 408.93 554.81 59.02 0.26 (11.66) - -
Q4 2022 367.74 644.64 58.06 0.26 (9.88) - -
Q1 2023 398.57 603.96 68.83 0.26 (32.43) - -
Q2 2023 366.66 681.91 72.03 0.26 4.64 - -
Q3 2023 395.13 731.68 102.57 0.26 (3.75) - -

Current
Market Cap (M Riyal) 1,438.80
Enterprise Value (EV) (M) 3,273.99
Shares Outstanding ((M)) 60.00
EPS ( Riyal) (TTM) (4.64)
Book Value (BV) ( Riyal) 7.27
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) Neg
P/E (TTM) NEG
Price/book 3.30
Return on Average Assets (%) (TTM) (4.52 )
Return on Average Equity (%) (TTM) (47.02 )

Share Price

23.88
(0.14) (0.58 %)

Zamil Industrial Investment Co. (ZAMIL INDUST)


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.