[UZMA] QoQ Annualized Quarter 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- 193.41%
YoY- -85.12%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 443,062 421,324 476,548 516,252 538,026 577,230 594,116 -17.72%
PBT 40,138 53,230 93,832 21,827 10,108 53,676 52,344 -16.18%
Tax -933 -6,422 -7,212 -10,421 -9,864 -12,912 -14,036 -83.50%
NP 39,205 46,808 86,620 11,406 244 40,764 38,308 1.55%
-
NP to SH 35,405 43,074 83,896 5,358 -5,736 34,622 32,216 6.47%
-
Tax Rate 2.32% 12.06% 7.69% 47.74% 97.59% 24.06% 26.81% -
Total Cost 403,857 374,516 389,928 504,846 537,782 536,466 555,808 -19.12%
-
Net Worth 372,279 363,800 360,717 327,587 312,374 289,858 275,601 22.12%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 372,279 363,800 360,717 327,587 312,374 289,858 275,601 22.12%
NOSH 290,843 291,040 290,901 277,616 274,012 268,387 267,574 5.70%
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 8.85% 11.11% 18.18% 2.21% 0.05% 7.06% 6.45% -
ROE 9.51% 11.84% 23.26% 1.64% -1.84% 11.94% 11.69% -
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 152.34 144.76 163.82 185.96 196.35 215.07 222.04 -22.15%
EPS 12.17 14.80 28.84 1.93 -2.09 12.90 12.04 0.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 101.75 96.76 109.44 118.56 123.56 132.57 136.44 -17.72%
EPS 8.13 9.89 19.27 1.23 -1.32 7.95 7.40 6.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.855 0.8355 0.8284 0.7523 0.7174 0.6657 0.6329 22.13%
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 1.12 1.33 1.09 1.08 1.01 1.09 0.94 12.35%
P/EPS 14.05 12.97 6.17 103.63 -94.59 18.22 17.28 -12.85%
EY 7.12 7.71 16.20 0.97 -1.06 5.49 5.79 14.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 0.85 1.24 1.15 0.96 1.11 0.73 1.05 -13.10%
P/EPS 10.68 12.16 6.52 92.75 -103.66 12.25 19.44 -32.84%
EY 9.36 8.22 15.34 1.08 -0.96 8.16 5.15 48.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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