[UZMA] QoQ TTM 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- -38.24%
YoY- 33.6%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 375,712 408,484 430,830 446,417 471,050 439,549 432,819 -8.97%
PBT 26,595 41,981 42,153 34,072 50,536 45,208 22,462 11.88%
Tax -433 -5,345 -6,095 -5,333 -6,415 -4,690 -8,143 -85.78%
NP 26,162 36,636 36,058 28,739 44,121 40,518 14,319 49.28%
-
NP to SH 24,231 33,906 32,593 24,289 39,328 36,117 9,487 86.53%
-
Tax Rate 1.63% 12.73% 14.46% 15.65% 12.69% 10.37% 36.25% -
Total Cost 349,550 371,848 394,772 417,678 426,929 399,031 418,500 -11.28%
-
Net Worth 441,789 428,234 403,031 395,666 401,602 373,358 370,394 12.43%
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 441,789 428,234 403,031 395,666 401,602 373,358 370,394 12.43%
NOSH 320,028 320,028 320,028 290,931 291,016 291,686 296,315 5.25%
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% 8.97% 8.37% 6.44% 9.37% 9.22% 3.31% -
ROE 5.48% 7.92% 8.09% 6.14% 9.79% 9.67% 2.56% -
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 122.46 136.40 147.52 153.44 161.86 150.69 146.07 -11.06%
EPS 7.90 11.32 11.16 8.35 13.51 12.38 3.20 82.36%
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 85.96 93.45 98.57 102.13 107.77 100.56 99.02 -8.97%
EPS 5.54 7.76 7.46 5.56 9.00 8.26 2.17 86.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0107 0.9797 0.9221 0.9052 0.9188 0.8542 0.8474 12.43%
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 1.05 1.06 1.08 1.17 1.05 1.13 1.31 -13.67%
P/EPS 16.21 12.72 14.34 21.56 12.58 13.81 59.97 -58.09%
EY 6.17 7.86 6.97 4.64 7.95 7.24 1.67 138.42%
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 1.15 1.13 0.95 1.17 1.09 0.86 1.23 -4.37%
P/EPS 17.85 13.60 12.54 21.44 13.10 10.50 56.22 -53.36%
EY 5.60 7.35 7.97 4.66 7.64 9.52 1.78 114.25%
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