[UZMA] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -17.8%
YoY- 717.25%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 332,046 513,872 471,050 443,062 421,324 476,548 516,252 -25.50%
PBT 33,536 55,130 50,536 40,138 53,230 93,832 21,827 33.18%
Tax -8,528 -6,998 -6,415 -933 -6,422 -7,212 -10,421 -12.52%
NP 25,008 48,132 44,121 39,205 46,808 86,620 11,406 68.85%
-
NP to SH 23,082 42,903 39,328 35,405 43,074 83,896 5,358 164.99%
-
Tax Rate 25.43% 12.69% 12.69% 2.32% 12.06% 7.69% 47.74% -
Total Cost 307,038 465,740 426,929 403,857 374,516 389,928 504,846 -28.23%
-
Net Worth 403,031 395,666 401,453 372,279 363,800 360,717 327,587 14.83%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 403,031 395,666 401,453 372,279 363,800 360,717 327,587 14.83%
NOSH 320,028 290,931 290,908 290,843 291,040 290,901 277,616 9.95%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.53% 9.37% 9.37% 8.85% 11.11% 18.18% 2.21% -
ROE 5.73% 10.84% 9.80% 9.51% 11.84% 23.26% 1.64% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 113.69 176.63 161.92 152.34 144.76 163.82 185.96 -27.98%
EPS 7.90 14.75 13.52 12.17 14.80 28.84 1.93 156.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.36 1.38 1.28 1.25 1.24 1.18 11.01%
Adjusted Per Share Value based on latest NOSH - 291,686
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 75.97 117.57 107.77 101.37 96.39 109.03 118.11 -25.50%
EPS 5.28 9.82 9.00 8.10 9.85 19.19 1.23 164.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9221 0.9052 0.9185 0.8517 0.8323 0.8253 0.7495 14.83%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.60 1.80 1.70 1.71 1.92 1.78 2.00 -
P/RPS 1.41 1.02 1.05 1.12 1.33 1.09 1.08 19.47%
P/EPS 20.24 12.21 12.57 14.05 12.97 6.17 103.63 -66.37%
EY 4.94 8.19 7.95 7.12 7.71 16.20 0.97 196.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.32 1.23 1.34 1.54 1.44 1.69 -22.20%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 24/05/17 24/02/17 29/11/16 25/08/16 25/05/16 25/02/16 -
Price 1.40 1.79 1.77 1.30 1.80 1.88 1.79 -
P/RPS 1.23 1.01 1.09 0.85 1.24 1.15 0.96 17.98%
P/EPS 17.71 12.14 13.09 10.68 12.16 6.52 92.75 -66.87%
EY 5.65 8.24 7.64 9.36 8.22 15.34 1.08 201.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.32 1.28 1.02 1.44 1.52 1.52 -23.87%

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