[UZMA] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 1465.81%
YoY- 160.42%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 471,050 443,062 421,324 476,548 516,252 538,026 577,230 -12.61%
PBT 50,536 40,138 53,230 93,832 21,827 10,108 53,676 -3.92%
Tax -6,415 -933 -6,422 -7,212 -10,421 -9,864 -12,912 -37.13%
NP 44,121 39,205 46,808 86,620 11,406 244 40,764 5.39%
-
NP to SH 39,328 35,405 43,074 83,896 5,358 -5,736 34,622 8.82%
-
Tax Rate 12.69% 2.32% 12.06% 7.69% 47.74% 97.59% 24.06% -
Total Cost 426,929 403,857 374,516 389,928 504,846 537,782 536,466 -14.06%
-
Net Worth 401,453 372,279 363,800 360,717 327,587 312,374 289,858 24.12%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 401,453 372,279 363,800 360,717 327,587 312,374 289,858 24.12%
NOSH 290,908 290,843 291,040 290,901 277,616 274,012 268,387 5.49%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.37% 8.85% 11.11% 18.18% 2.21% 0.05% 7.06% -
ROE 9.80% 9.51% 11.84% 23.26% 1.64% -1.84% 11.94% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 161.92 152.34 144.76 163.82 185.96 196.35 215.07 -17.17%
EPS 13.52 12.17 14.80 28.84 1.93 -2.09 12.90 3.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.28 1.25 1.24 1.18 1.14 1.08 17.66%
Adjusted Per Share Value based on latest NOSH - 290,901
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 108.18 101.75 96.76 109.44 118.56 123.56 132.57 -12.62%
EPS 9.03 8.13 9.89 19.27 1.23 -1.32 7.95 8.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.922 0.855 0.8355 0.8284 0.7523 0.7174 0.6657 24.12%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.70 1.71 1.92 1.78 2.00 1.98 2.35 -
P/RPS 1.05 1.12 1.33 1.09 1.08 1.01 1.09 -2.45%
P/EPS 12.57 14.05 12.97 6.17 103.63 -94.59 18.22 -21.83%
EY 7.95 7.12 7.71 16.20 0.97 -1.06 5.49 27.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.34 1.54 1.44 1.69 1.74 2.18 -31.60%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 29/11/16 25/08/16 25/05/16 25/02/16 27/11/15 24/08/15 -
Price 1.77 1.30 1.80 1.88 1.79 2.17 1.58 -
P/RPS 1.09 0.85 1.24 1.15 0.96 1.11 0.73 30.47%
P/EPS 13.09 10.68 12.16 6.52 92.75 -103.66 12.25 4.49%
EY 7.64 9.36 8.22 15.34 1.08 -0.96 8.16 -4.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.02 1.44 1.52 1.52 1.90 1.46 -8.36%

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