[UZMA] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -124.85%
YoY- -114.68%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 210,662 119,137 516,252 403,520 288,615 148,529 473,425 -41.74%
PBT 26,615 23,458 21,827 7,581 26,838 13,086 51,337 -35.49%
Tax -3,211 -1,803 -10,421 -7,398 -6,456 -3,509 -10,949 -55.89%
NP 23,404 21,655 11,406 183 20,382 9,577 40,388 -30.51%
-
NP to SH 21,537 20,974 5,358 -4,302 17,311 8,054 36,007 -29.03%
-
Tax Rate 12.06% 7.69% 47.74% 97.59% 24.06% 26.81% 21.33% -
Total Cost 187,258 97,482 504,846 403,337 268,233 138,952 433,037 -42.84%
-
Net Worth 363,800 360,717 327,587 312,374 289,858 275,601 236,207 33.40%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 9,300 -
Div Payout % - - - - - - 25.83% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 363,800 360,717 327,587 312,374 289,858 275,601 236,207 33.40%
NOSH 291,040 290,901 277,616 274,012 268,387 267,574 246,049 11.85%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.11% 18.18% 2.21% 0.05% 7.06% 6.45% 8.53% -
ROE 5.92% 5.81% 1.64% -1.38% 5.97% 2.92% 15.24% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 72.38 40.95 185.96 147.26 107.54 55.51 192.41 -47.92%
EPS 7.40 7.21 1.93 -1.57 6.45 3.01 18.60 -45.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.78 -
NAPS 1.25 1.24 1.18 1.14 1.08 1.03 0.96 19.26%
Adjusted Per Share Value based on latest NOSH - 283,635
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 48.38 27.36 118.56 92.67 66.28 34.11 108.73 -41.74%
EPS 4.95 4.82 1.23 -0.99 3.98 1.85 8.27 -28.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.14 -
NAPS 0.8355 0.8284 0.7523 0.7174 0.6657 0.6329 0.5425 33.39%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.92 1.78 2.00 1.98 2.35 2.08 1.72 -
P/RPS 2.65 4.35 1.08 1.34 2.19 3.75 0.89 107.10%
P/EPS 25.95 24.69 103.63 -126.11 36.43 69.10 11.75 69.67%
EY 3.85 4.05 0.97 -0.79 2.74 1.45 8.51 -41.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.20 -
P/NAPS 1.54 1.44 1.69 1.74 2.18 2.02 1.79 -9.55%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 25/05/16 25/02/16 27/11/15 24/08/15 25/05/15 26/02/15 -
Price 1.80 1.88 1.79 2.17 1.58 2.34 2.46 -
P/RPS 2.49 4.59 0.96 1.47 1.47 4.22 1.28 55.89%
P/EPS 24.32 26.07 92.75 -138.22 24.50 77.74 16.81 27.94%
EY 4.11 3.84 1.08 -0.72 4.08 1.29 5.95 -21.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
P/NAPS 1.44 1.52 1.52 1.90 1.46 2.27 2.56 -31.88%

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