[UZMA] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -17.8%
YoY- 717.25%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 541,737 406,048 400,837 443,062 538,026 436,477 390,026 5.18%
PBT 46,772 29,486 24,826 40,138 10,108 49,618 49,094 -0.74%
Tax -8,050 -2,108 -2,116 -933 -9,864 -6,581 -11,226 -4.98%
NP 38,721 27,378 22,710 39,205 244 43,037 37,868 0.34%
-
NP to SH 28,832 23,866 20,683 35,405 -5,736 39,065 36,053 -3.37%
-
Tax Rate 17.21% 7.15% 8.52% 2.32% 97.59% 13.26% 22.87% -
Total Cost 503,016 378,669 378,127 403,857 537,782 393,440 352,158 5.63%
-
Net Worth 480,042 492,843 441,046 372,279 312,374 232,951 122,789 23.32%
Dividend
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - 3,520 -
Div Payout % - - - - - - 9.77% -
Equity
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 480,042 492,843 441,046 372,279 312,374 232,951 122,789 23.32%
NOSH 320,028 320,028 320,028 290,843 274,012 240,155 132,031 14.58%
Ratio Analysis
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 7.15% 6.74% 5.67% 8.85% 0.05% 9.86% 9.71% -
ROE 6.01% 4.84% 4.69% 9.51% -1.84% 16.77% 29.36% -
Per Share
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 169.28 126.88 130.87 152.34 196.35 181.75 295.40 -8.20%
EPS 9.01 7.45 6.75 12.17 -2.09 16.27 27.31 -15.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
NAPS 1.50 1.54 1.44 1.28 1.14 0.97 0.93 7.62%
Adjusted Per Share Value based on latest NOSH - 291,686
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 124.44 93.27 92.08 101.78 123.59 100.26 89.59 5.18%
EPS 6.62 5.48 4.75 8.13 -1.32 8.97 8.28 -3.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.81 -
NAPS 1.1027 1.1321 1.0131 0.8552 0.7176 0.5351 0.2821 23.31%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 29/03/19 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.41 0.92 1.49 1.71 1.98 3.82 4.32 -
P/RPS 0.24 0.73 1.14 1.12 1.01 2.10 1.46 -24.24%
P/EPS 4.55 12.34 22.06 14.05 -94.59 23.48 15.82 -17.43%
EY 21.97 8.11 4.53 7.12 -1.06 4.26 6.32 21.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.62 -
P/NAPS 0.27 0.60 1.03 1.34 1.74 3.94 4.65 -35.44%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 20/05/20 29/05/19 30/05/18 29/11/16 27/11/15 25/11/14 26/11/13 -
Price 0.62 0.805 0.98 1.30 2.17 2.61 4.90 -
P/RPS 0.37 0.63 0.75 0.85 1.11 1.44 1.66 -20.60%
P/EPS 6.88 10.79 14.51 10.68 -103.66 16.05 17.94 -13.70%
EY 14.53 9.26 6.89 9.36 -0.96 6.23 5.57 15.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
P/NAPS 0.41 0.52 0.68 1.02 1.90 2.69 5.27 -32.47%

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