[UZMA] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -116.57%
YoY- -114.68%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 421,324 476,548 516,252 538,026 577,230 594,116 473,425 -7.48%
PBT 53,230 93,832 21,827 10,108 53,676 52,344 51,337 2.44%
Tax -6,422 -7,212 -10,421 -9,864 -12,912 -14,036 -10,949 -29.95%
NP 46,808 86,620 11,406 244 40,764 38,308 40,388 10.34%
-
NP to SH 43,074 83,896 5,358 -5,736 34,622 32,216 36,007 12.70%
-
Tax Rate 12.06% 7.69% 47.74% 97.59% 24.06% 26.81% 21.33% -
Total Cost 374,516 389,928 504,846 537,782 536,466 555,808 433,037 -9.23%
-
Net Worth 363,800 360,717 327,587 312,374 289,858 275,601 236,207 33.40%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 9,300 -
Div Payout % - - - - - - 25.83% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 363,800 360,717 327,587 312,374 289,858 275,601 236,207 33.40%
NOSH 291,040 290,901 277,616 274,012 268,387 267,574 246,049 11.85%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.11% 18.18% 2.21% 0.05% 7.06% 6.45% 8.53% -
ROE 11.84% 23.26% 1.64% -1.84% 11.94% 11.69% 15.24% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 144.76 163.82 185.96 196.35 215.07 222.04 192.41 -17.29%
EPS 14.80 28.84 1.93 -2.09 12.90 12.04 18.60 -14.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.78 -
NAPS 1.25 1.24 1.18 1.14 1.08 1.03 0.96 19.26%
Adjusted Per Share Value based on latest NOSH - 283,635
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 96.39 109.03 118.11 123.09 132.06 135.92 108.31 -7.48%
EPS 9.85 19.19 1.23 -1.31 7.92 7.37 8.24 12.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
NAPS 0.8323 0.8253 0.7495 0.7147 0.6632 0.6305 0.5404 33.40%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.92 1.78 2.00 1.98 2.35 2.08 1.72 -
P/RPS 1.33 1.09 1.08 1.01 1.09 0.94 0.89 30.74%
P/EPS 12.97 6.17 103.63 -94.59 18.22 17.28 11.75 6.81%
EY 7.71 16.20 0.97 -1.06 5.49 5.79 8.51 -6.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.20 -
P/NAPS 1.54 1.44 1.69 1.74 2.18 2.02 1.79 -9.55%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 25/05/16 25/02/16 27/11/15 24/08/15 25/05/15 26/02/15 -
Price 1.80 1.88 1.79 2.17 1.58 2.34 2.46 -
P/RPS 1.24 1.15 0.96 1.11 0.73 1.05 1.28 -2.09%
P/EPS 12.16 6.52 92.75 -103.66 12.25 19.44 16.81 -19.43%
EY 8.22 15.34 1.08 -0.96 8.16 5.15 5.95 24.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
P/NAPS 1.44 1.52 1.52 1.90 1.46 2.27 2.56 -31.88%

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