[UZMA] YoY Cumulative 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- 23.29%
YoY- 717.25%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 406,303 304,536 467,644 332,297 403,520 327,358 292,520 5.18%
PBT 35,079 22,115 28,964 30,104 7,581 37,214 36,821 -0.74%
Tax -6,038 -1,581 -2,469 -700 -7,398 -4,936 -8,420 -4.98%
NP 29,041 20,534 26,495 29,404 183 32,278 28,401 0.34%
-
NP to SH 21,624 17,900 24,131 26,554 -4,302 29,299 27,040 -3.37%
-
Tax Rate 17.21% 7.15% 8.52% 2.33% 97.59% 13.26% 22.87% -
Total Cost 377,262 284,002 441,149 302,893 403,337 295,080 264,119 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 - - - - - - 2,640 -
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 4.50% 3.63% 5.47% 7.13% -1.38% 12.58% 22.02% -
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 126.96 95.16 152.68 114.25 147.26 136.31 221.55 -8.20%
EPS 6.76 5.59 7.88 9.13 -1.57 12.20 20.48 -15.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
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 92.96 69.67 106.99 76.02 92.32 74.89 66.92 5.18%
EPS 4.95 4.10 5.52 6.08 -0.98 6.70 6.19 -3.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.60 -
NAPS 1.0983 1.1276 1.009 0.8517 0.7147 0.533 0.2809 23.32%
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 0.32 0.97 0.98 1.50 1.34 2.80 1.95 -24.26%
P/EPS 6.07 16.45 18.91 18.73 -126.11 31.31 21.09 -17.42%
EY 16.48 6.08 5.29 5.34 -0.79 3.19 4.74 21.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
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 0.49 0.85 0.64 1.14 1.47 1.91 2.21 -20.67%
P/EPS 9.18 14.39 12.44 14.24 -138.22 21.39 23.93 -13.69%
EY 10.90 6.95 8.04 7.02 -0.72 4.67 4.18 15.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.41 -
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