[UZMA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[UZMA] UZMA BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 224.55%
YoY- -85.12%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 332,297 210,662 119,137 516,252 403,520 288,615 148,529 70.80%
PBT 30,104 26,615 23,458 21,827 7,581 26,838 13,086 74.00%
Tax -700 -3,211 -1,803 -10,421 -7,398 -6,456 -3,509 -65.75%
NP 29,404 23,404 21,655 11,406 183 20,382 9,577 110.81%
-
NP to SH 26,554 21,537 20,974 5,358 -4,302 17,311 8,054 121.03%
-
Tax Rate 2.33% 12.06% 7.69% 47.74% 97.59% 24.06% 26.81% -
Total Cost 302,893 187,258 97,482 504,846 403,337 268,233 138,952 67.88%
-
Net Worth 372,279 363,800 360,717 327,587 312,374 289,858 275,601 22.12%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 372,279 363,800 360,717 327,587 312,374 289,858 275,601 22.12%
NOSH 290,843 291,040 290,901 277,616 274,012 268,387 267,574 5.70%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.85% 11.11% 18.18% 2.21% 0.05% 7.06% 6.45% -
ROE 7.13% 5.92% 5.81% 1.64% -1.38% 5.97% 2.92% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 114.25 72.38 40.95 185.96 147.26 107.54 55.51 61.59%
EPS 9.13 7.40 7.21 1.93 -1.57 6.45 3.01 109.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.25 1.24 1.18 1.14 1.08 1.03 15.54%
Adjusted Per Share Value based on latest NOSH - 290,963
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 76.02 48.20 27.26 118.11 92.32 66.03 33.98 70.80%
EPS 6.08 4.93 4.80 1.23 -0.98 3.96 1.84 121.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8517 0.8323 0.8253 0.7495 0.7147 0.6632 0.6305 22.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.71 1.92 1.78 2.00 1.98 2.35 2.08 -
P/RPS 1.50 2.65 4.35 1.08 1.34 2.19 3.75 -45.62%
P/EPS 18.73 25.95 24.69 103.63 -126.11 36.43 69.10 -58.01%
EY 5.34 3.85 4.05 0.97 -0.79 2.74 1.45 137.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.54 1.44 1.69 1.74 2.18 2.02 -23.88%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 25/08/16 25/05/16 25/02/16 27/11/15 24/08/15 25/05/15 -
Price 1.30 1.80 1.88 1.79 2.17 1.58 2.34 -
P/RPS 1.14 2.49 4.59 0.96 1.47 1.47 4.22 -58.11%
P/EPS 14.24 24.32 26.07 92.75 -138.22 24.50 77.74 -67.64%
EY 7.02 4.11 3.84 1.08 -0.72 4.08 1.29 208.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.44 1.52 1.52 1.90 1.46 2.27 -41.24%

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