[UZMA] QoQ TTM 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- 118.66%
YoY- -85.39%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 439,549 432,819 481,380 510,772 549,587 557,748 524,236 -11.05%
PBT 45,208 22,462 33,057 22,685 21,704 53,799 52,121 -9.02%
Tax -4,690 -8,143 -9,682 -11,388 -13,411 -12,424 -11,656 -45.40%
NP 40,518 14,319 23,375 11,297 8,293 41,375 40,465 0.08%
-
NP to SH 36,117 9,487 18,181 5,261 2,406 36,243 35,633 0.90%
-
Tax Rate 10.37% 36.25% 29.29% 50.20% 61.79% 23.09% 22.36% -
Total Cost 399,031 418,500 458,005 499,475 541,294 516,373 483,771 -12.01%
-
Net Worth 373,358 370,394 360,717 343,337 323,344 290,626 275,601 22.36%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - 9,995 9,995 9,995 -
Div Payout % - - - - 415.45% 27.58% 28.05% -
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 373,358 370,394 360,717 343,337 323,344 290,626 275,601 22.36%
NOSH 291,686 296,315 290,901 290,963 283,635 269,098 267,574 5.90%
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 9.22% 3.31% 4.86% 2.21% 1.51% 7.42% 7.72% -
ROE 9.67% 2.56% 5.04% 1.53% 0.74% 12.47% 12.93% -
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 150.69 146.07 165.48 175.54 193.77 207.27 195.92 -16.01%
EPS 12.38 3.20 6.25 1.81 0.85 13.47 13.32 -4.74%
DPS 0.00 0.00 0.00 0.00 3.52 3.71 3.74 -
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 100.95 99.40 110.55 117.30 126.22 128.09 120.39 -11.04%
EPS 8.29 2.18 4.18 1.21 0.55 8.32 8.18 0.89%
DPS 0.00 0.00 0.00 0.00 2.30 2.30 2.30 -
NAPS 0.8574 0.8506 0.8284 0.7885 0.7426 0.6674 0.6329 22.36%
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 1.13 1.31 1.08 1.14 1.02 1.13 1.06 4.34%
P/EPS 13.81 59.97 28.48 110.61 233.42 17.45 15.62 -7.86%
EY 7.24 1.67 3.51 0.90 0.43 5.73 6.40 8.54%
DY 0.00 0.00 0.00 0.00 1.78 1.58 1.80 -
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 0.86 1.23 1.14 1.02 1.12 0.76 1.19 -19.42%
P/EPS 10.50 56.22 30.08 99.00 255.81 11.73 17.57 -28.98%
EY 9.52 1.78 3.32 1.01 0.39 8.52 5.69 40.80%
DY 0.00 0.00 0.00 0.00 1.62 2.35 1.60 -
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