[UZMA] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -10.53%
YoY- -4.44%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 516,252 538,026 577,230 594,116 473,425 436,477 408,584 16.82%
PBT 21,827 10,108 53,676 52,344 51,337 49,618 48,752 -41.39%
Tax -10,421 -9,864 -12,912 -14,036 -10,949 -6,581 -9,962 3.04%
NP 11,406 244 40,764 38,308 40,388 43,037 38,790 -55.68%
-
NP to SH 5,358 -5,736 34,622 32,216 36,007 39,065 34,150 -70.81%
-
Tax Rate 47.74% 97.59% 24.06% 26.81% 21.33% 13.26% 20.43% -
Total Cost 504,846 537,782 536,466 555,808 433,037 393,440 369,794 22.99%
-
Net Worth 327,587 312,374 289,858 275,601 236,207 232,951 145,150 71.80%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 9,300 - - -
Div Payout % - - - - 25.83% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 327,587 312,374 289,858 275,601 236,207 232,951 145,150 71.80%
NOSH 277,616 274,012 268,387 267,574 246,049 240,155 131,955 63.96%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.21% 0.05% 7.06% 6.45% 8.53% 9.86% 9.49% -
ROE 1.64% -1.84% 11.94% 11.69% 15.24% 16.77% 23.53% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 185.96 196.35 215.07 222.04 192.41 181.75 309.64 -28.75%
EPS 1.93 -2.09 12.90 12.04 18.60 16.27 25.88 -82.19%
DPS 0.00 0.00 0.00 0.00 3.78 0.00 0.00 -
NAPS 1.18 1.14 1.08 1.03 0.96 0.97 1.10 4.77%
Adjusted Per Share Value based on latest NOSH - 267,574
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 118.56 123.56 132.57 136.44 108.73 100.24 93.83 16.82%
EPS 1.23 -1.32 7.95 7.40 8.27 8.97 7.84 -70.81%
DPS 0.00 0.00 0.00 0.00 2.14 0.00 0.00 -
NAPS 0.7523 0.7174 0.6657 0.6329 0.5425 0.535 0.3333 71.81%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.00 1.98 2.35 2.08 1.72 3.82 3.66 -
P/RPS 1.08 1.01 1.09 0.94 0.89 2.10 1.18 -5.71%
P/EPS 103.63 -94.59 18.22 17.28 11.75 23.48 14.14 275.93%
EY 0.97 -1.06 5.49 5.79 8.51 4.26 7.07 -73.30%
DY 0.00 0.00 0.00 0.00 2.20 0.00 0.00 -
P/NAPS 1.69 1.74 2.18 2.02 1.79 3.94 3.33 -36.29%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 24/08/15 25/05/15 26/02/15 25/11/14 26/08/14 -
Price 1.79 2.17 1.58 2.34 2.46 2.61 3.40 -
P/RPS 0.96 1.11 0.73 1.05 1.28 1.44 1.10 -8.65%
P/EPS 92.75 -103.66 12.25 19.44 16.81 16.05 13.14 266.66%
EY 1.08 -0.96 8.16 5.15 5.95 6.23 7.61 -72.69%
DY 0.00 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 1.52 1.90 1.46 2.27 2.56 2.69 3.09 -37.60%

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