[UZMA] QoQ Cumulative 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- 291.45%
YoY- 160.42%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 471,050 332,297 210,662 119,137 516,252 403,520 288,615 38.41%
PBT 50,536 30,104 26,615 23,458 21,827 7,581 26,838 52.19%
Tax -6,415 -700 -3,211 -1,803 -10,421 -7,398 -6,456 -0.42%
NP 44,121 29,404 23,404 21,655 11,406 183 20,382 66.94%
-
NP to SH 39,328 26,554 21,537 20,974 5,358 -4,302 17,311 72.38%
-
Tax Rate 12.69% 2.33% 12.06% 7.69% 47.74% 97.59% 24.06% -
Total Cost 426,929 302,893 187,258 97,482 504,846 403,337 268,233 36.12%
-
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% 7.13% 5.92% 5.81% 1.64% -1.38% 5.97% -
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 161.92 114.25 72.38 40.95 185.96 147.26 107.54 31.20%
EPS 13.52 9.13 7.40 7.21 1.93 -1.57 6.45 63.41%
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 76.31 48.38 27.36 118.56 92.67 66.28 38.41%
EPS 9.03 6.10 4.95 4.82 1.23 -0.99 3.98 72.23%
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 1.50 2.65 4.35 1.08 1.34 2.19 -38.60%
P/EPS 12.57 18.73 25.95 24.69 103.63 -126.11 36.43 -50.64%
EY 7.95 5.34 3.85 4.05 0.97 -0.79 2.74 102.77%
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 1.14 2.49 4.59 0.96 1.47 1.47 -18.00%
P/EPS 13.09 14.24 24.32 26.07 92.75 -138.22 24.50 -34.03%
EY 7.64 7.02 4.11 3.84 1.08 -0.72 4.08 51.63%
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