[UZMA] QoQ Annualized Quarter Result on 31-Dec-2016

Stock
[UZMA] UZMA BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016
Profit Trend
QoQ- 11.08%
YoY- 634.01%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 353,749 332,046 513,872 471,050 443,062 421,324 476,548 -18.00%
PBT 26,744 33,536 55,130 50,536 40,138 53,230 93,832 -56.65%
Tax -1,301 -8,528 -6,998 -6,415 -933 -6,422 -7,212 -68.04%
NP 25,442 25,008 48,132 44,121 39,205 46,808 86,620 -55.78%
-
NP to SH 23,828 23,082 42,903 39,328 35,405 43,074 83,896 -56.75%
-
Tax Rate 4.86% 25.43% 12.69% 12.69% 2.32% 12.06% 7.69% -
Total Cost 328,306 307,038 465,740 426,929 403,857 374,516 389,928 -10.82%
-
Net Worth 428,234 403,031 395,666 401,453 372,279 363,800 360,717 12.10%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 428,234 403,031 395,666 401,453 372,279 363,800 360,717 12.10%
NOSH 320,028 320,028 290,931 290,908 290,843 291,040 290,901 6.56%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.19% 7.53% 9.37% 9.37% 8.85% 11.11% 18.18% -
ROE 5.56% 5.73% 10.84% 9.80% 9.51% 11.84% 23.26% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 118.13 113.69 176.63 161.92 152.34 144.76 163.82 -19.57%
EPS 7.96 7.90 14.75 13.52 12.17 14.80 28.84 -57.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.38 1.36 1.38 1.28 1.25 1.24 9.96%
Adjusted Per Share Value based on latest NOSH - 291,016
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 81.24 76.26 118.01 108.18 101.75 96.76 109.44 -18.00%
EPS 5.47 5.30 9.85 9.03 8.13 9.89 19.27 -56.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9835 0.9256 0.9087 0.922 0.855 0.8355 0.8284 12.10%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.44 1.60 1.80 1.70 1.71 1.92 1.78 -
P/RPS 1.22 1.41 1.02 1.05 1.12 1.33 1.09 7.79%
P/EPS 18.10 20.24 12.21 12.57 14.05 12.97 6.17 104.79%
EY 5.53 4.94 8.19 7.95 7.12 7.71 16.20 -51.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.16 1.32 1.23 1.34 1.54 1.44 -21.04%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 24/08/17 24/05/17 24/02/17 29/11/16 25/08/16 25/05/16 -
Price 1.54 1.40 1.79 1.77 1.30 1.80 1.88 -
P/RPS 1.30 1.23 1.01 1.09 0.85 1.24 1.15 8.50%
P/EPS 19.35 17.71 12.14 13.09 10.68 12.16 6.52 106.38%
EY 5.17 5.65 8.24 7.64 9.36 8.22 15.34 -51.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.01 1.32 1.28 1.02 1.44 1.52 -20.35%

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