[UZMA] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 7.47%
YoY- 1.38%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 476,548 516,252 538,026 577,230 594,116 473,425 436,477 6.02%
PBT 93,832 21,827 10,108 53,676 52,344 51,337 49,618 52.86%
Tax -7,212 -10,421 -9,864 -12,912 -14,036 -10,949 -6,581 6.28%
NP 86,620 11,406 244 40,764 38,308 40,388 43,037 59.34%
-
NP to SH 83,896 5,358 -5,736 34,622 32,216 36,007 39,065 66.37%
-
Tax Rate 7.69% 47.74% 97.59% 24.06% 26.81% 21.33% 13.26% -
Total Cost 389,928 504,846 537,782 536,466 555,808 433,037 393,440 -0.59%
-
Net Worth 360,717 327,587 312,374 289,858 275,601 236,207 232,951 33.80%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - 9,300 - -
Div Payout % - - - - - 25.83% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 360,717 327,587 312,374 289,858 275,601 236,207 232,951 33.80%
NOSH 290,901 277,616 274,012 268,387 267,574 246,049 240,155 13.61%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 18.18% 2.21% 0.05% 7.06% 6.45% 8.53% 9.86% -
ROE 23.26% 1.64% -1.84% 11.94% 11.69% 15.24% 16.77% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 163.82 185.96 196.35 215.07 222.04 192.41 181.75 -6.68%
EPS 28.84 1.93 -2.09 12.90 12.04 18.60 16.27 46.41%
DPS 0.00 0.00 0.00 0.00 0.00 3.78 0.00 -
NAPS 1.24 1.18 1.14 1.08 1.03 0.96 0.97 17.77%
Adjusted Per Share Value based on latest NOSH - 269,098
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 123.07 133.32 138.94 149.07 153.43 122.26 112.72 6.02%
EPS 21.67 1.38 -1.48 8.94 8.32 9.30 10.09 66.38%
DPS 0.00 0.00 0.00 0.00 0.00 2.40 0.00 -
NAPS 0.9315 0.846 0.8067 0.7485 0.7117 0.61 0.6016 33.80%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.78 2.00 1.98 2.35 2.08 1.72 3.82 -
P/RPS 1.09 1.08 1.01 1.09 0.94 0.89 2.10 -35.38%
P/EPS 6.17 103.63 -94.59 18.22 17.28 11.75 23.48 -58.94%
EY 16.20 0.97 -1.06 5.49 5.79 8.51 4.26 143.43%
DY 0.00 0.00 0.00 0.00 0.00 2.20 0.00 -
P/NAPS 1.44 1.69 1.74 2.18 2.02 1.79 3.94 -48.85%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 27/11/15 24/08/15 25/05/15 26/02/15 25/11/14 -
Price 1.88 1.79 2.17 1.58 2.34 2.46 2.61 -
P/RPS 1.15 0.96 1.11 0.73 1.05 1.28 1.44 -13.91%
P/EPS 6.52 92.75 -103.66 12.25 19.44 16.81 16.05 -45.11%
EY 15.34 1.08 -0.96 8.16 5.15 5.95 6.23 82.24%
DY 0.00 0.00 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 1.52 1.52 1.90 1.46 2.27 2.56 2.69 -31.62%

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