[UZMA] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -93.36%
YoY- -93.19%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 432,819 481,380 510,772 549,587 557,748 524,236 473,425 -5.80%
PBT 22,462 33,057 22,685 21,704 53,799 52,121 51,337 -42.39%
Tax -8,143 -9,682 -11,388 -13,411 -12,424 -11,656 -10,949 -17.92%
NP 14,319 23,375 11,297 8,293 41,375 40,465 40,388 -49.93%
-
NP to SH 9,487 18,181 5,261 2,406 36,243 35,633 36,007 -58.93%
-
Tax Rate 36.25% 29.29% 50.20% 61.79% 23.09% 22.36% 21.33% -
Total Cost 418,500 458,005 499,475 541,294 516,373 483,771 433,037 -2.25%
-
Net Worth 370,394 360,717 343,337 323,344 290,626 275,601 253,859 28.67%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - 9,995 9,995 9,995 9,995 -
Div Payout % - - - 415.45% 27.58% 28.05% 27.76% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 370,394 360,717 343,337 323,344 290,626 275,601 253,859 28.67%
NOSH 296,315 290,901 290,963 283,635 269,098 267,574 264,436 7.89%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.31% 4.86% 2.21% 1.51% 7.42% 7.72% 8.53% -
ROE 2.56% 5.04% 1.53% 0.74% 12.47% 12.93% 14.18% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 146.07 165.48 175.54 193.77 207.27 195.92 179.03 -12.69%
EPS 3.20 6.25 1.81 0.85 13.47 13.32 13.62 -61.95%
DPS 0.00 0.00 0.00 3.52 3.71 3.74 3.78 -
NAPS 1.25 1.24 1.18 1.14 1.08 1.03 0.96 19.26%
Adjusted Per Share Value based on latest NOSH - 283,635
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 98.08 109.08 115.74 124.54 126.39 118.79 107.28 -5.80%
EPS 2.15 4.12 1.19 0.55 8.21 8.07 8.16 -58.93%
DPS 0.00 0.00 0.00 2.27 2.27 2.27 2.27 -
NAPS 0.8393 0.8174 0.778 0.7327 0.6586 0.6245 0.5752 28.67%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.92 1.78 2.00 1.98 2.35 2.08 1.72 -
P/RPS 1.31 1.08 1.14 1.02 1.13 1.06 0.96 23.05%
P/EPS 59.97 28.48 110.61 233.42 17.45 15.62 12.63 182.76%
EY 1.67 3.51 0.90 0.43 5.73 6.40 7.92 -64.60%
DY 0.00 0.00 0.00 1.78 1.58 1.80 2.20 -
P/NAPS 1.54 1.44 1.69 1.74 2.18 2.02 1.79 -9.55%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 25/05/16 25/02/16 27/11/15 24/08/15 25/05/15 26/02/15 -
Price 1.80 1.88 1.79 2.17 1.58 2.34 2.46 -
P/RPS 1.23 1.14 1.02 1.12 0.76 1.19 1.37 -6.94%
P/EPS 56.22 30.08 99.00 255.81 11.73 17.57 18.07 113.26%
EY 1.78 3.32 1.01 0.39 8.52 5.69 5.54 -53.12%
DY 0.00 0.00 0.00 1.62 2.35 1.60 1.54 -
P/NAPS 1.44 1.52 1.52 1.90 1.46 2.27 2.56 -31.88%

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