[UZMA] QoQ Annualized Quarter Result on 31-Mar-2017

Stock
[UZMA] UZMA BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017
Profit Trend
QoQ- 9.09%
YoY- -48.86%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 409,867 353,749 332,046 513,872 471,050 443,062 421,324 -1.81%
PBT 29,012 26,744 33,536 55,130 50,536 40,138 53,230 -33.20%
Tax -472 -1,301 -8,528 -6,998 -6,415 -933 -6,422 -82.37%
NP 28,540 25,442 25,008 48,132 44,121 39,205 46,808 -28.03%
-
NP to SH 26,433 23,828 23,082 42,903 39,328 35,405 43,074 -27.72%
-
Tax Rate 1.63% 4.86% 25.43% 12.69% 12.69% 2.32% 12.06% -
Total Cost 381,327 328,306 307,038 465,740 426,929 403,857 374,516 1.20%
-
Net Worth 441,789 428,234 403,031 395,666 401,453 372,279 363,800 13.78%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 441,789 428,234 403,031 395,666 401,453 372,279 363,800 13.78%
NOSH 320,028 320,028 320,028 290,931 290,908 290,843 291,040 6.51%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.96% 7.19% 7.53% 9.37% 9.37% 8.85% 11.11% -
ROE 5.98% 5.56% 5.73% 10.84% 9.80% 9.51% 11.84% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 133.60 118.13 113.69 176.63 161.92 152.34 144.76 -5.19%
EPS 8.62 7.96 7.90 14.75 13.52 12.17 14.80 -30.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.43 1.38 1.36 1.38 1.28 1.25 9.86%
Adjusted Per Share Value based on latest NOSH - 290,931
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 93.77 80.93 75.97 117.57 107.77 101.37 96.39 -1.81%
EPS 6.05 5.45 5.28 9.82 9.00 8.10 9.85 -27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0107 0.9797 0.9221 0.9052 0.9185 0.8517 0.8323 13.78%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.28 1.44 1.60 1.80 1.70 1.71 1.92 -
P/RPS 0.96 1.22 1.41 1.02 1.05 1.12 1.33 -19.48%
P/EPS 14.86 18.10 20.24 12.21 12.57 14.05 12.97 9.46%
EY 6.73 5.53 4.94 8.19 7.95 7.12 7.71 -8.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.01 1.16 1.32 1.23 1.34 1.54 -30.54%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 24/08/17 24/05/17 24/02/17 29/11/16 25/08/16 -
Price 1.41 1.54 1.40 1.79 1.77 1.30 1.80 -
P/RPS 1.06 1.30 1.23 1.01 1.09 0.85 1.24 -9.90%
P/EPS 16.36 19.35 17.71 12.14 13.09 10.68 12.16 21.80%
EY 6.11 5.17 5.65 8.24 7.64 9.36 8.22 -17.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.08 1.01 1.32 1.28 1.02 1.44 -22.57%

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