[UZMA] QoQ Cumulative Quarter Result on 30-Jun-2017

Stock
[UZMA] UZMA BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017
Profit Trend
QoQ- -70.65%
YoY- -46.41%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 467,644 375,712 265,312 166,023 471,050 471,050 332,297 25.60%
PBT 28,964 26,595 20,058 16,768 50,536 50,536 30,104 -2.54%
Tax -2,469 -433 -976 -4,264 -6,415 -6,415 -700 131.89%
NP 26,495 26,162 19,082 12,504 44,121 44,121 29,404 -6.71%
-
NP to SH 24,131 24,231 17,871 11,541 39,328 39,328 26,554 -6.18%
-
Tax Rate 8.52% 1.63% 4.87% 25.43% 12.69% 12.69% 2.33% -
Total Cost 441,149 349,550 246,230 153,519 426,929 426,929 302,893 28.51%
-
Net Worth 441,046 441,789 428,234 403,031 395,666 401,453 372,279 11.97%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 441,046 441,789 428,234 403,031 395,666 401,453 372,279 11.97%
NOSH 320,028 320,028 320,028 320,028 290,931 290,908 290,843 6.58%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.67% 6.96% 7.19% 7.53% 9.37% 9.37% 8.85% -
ROE 5.47% 5.48% 4.17% 2.86% 9.94% 9.80% 7.13% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 152.68 122.46 88.60 56.85 161.91 161.92 114.25 21.34%
EPS 7.88 7.90 5.97 3.95 13.52 13.52 9.13 -9.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.44 1.43 1.38 1.36 1.38 1.28 8.17%
Adjusted Per Share Value based on latest NOSH - 320,028
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 107.05 86.01 60.73 38.01 107.83 107.83 76.07 25.60%
EPS 5.52 5.55 4.09 2.64 9.00 9.00 6.08 -6.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0096 1.0113 0.9803 0.9226 0.9057 0.919 0.8522 11.97%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.49 1.28 1.44 1.60 1.80 1.70 1.71 -
P/RPS 0.98 1.05 1.63 2.81 1.11 1.05 1.50 -24.72%
P/EPS 18.91 16.21 24.13 40.49 13.32 12.57 18.73 0.64%
EY 5.29 6.17 4.14 2.47 7.51 7.95 5.34 -0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.89 1.01 1.16 1.32 1.23 1.34 -16.10%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 29/11/17 24/08/17 24/05/17 24/02/17 29/11/16 -
Price 0.98 1.41 1.54 1.40 1.79 1.77 1.30 -
P/RPS 0.64 1.15 1.74 2.46 1.11 1.09 1.14 -31.97%
P/EPS 12.44 17.85 25.81 35.43 13.24 13.09 14.24 -8.62%
EY 8.04 5.60 3.88 2.82 7.55 7.64 7.02 9.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.98 1.08 1.01 1.32 1.28 1.02 -23.70%

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