[UZMA] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 54.85%
YoY- -32.7%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 550,121 467,644 375,712 265,312 166,023 471,050 471,050 10.93%
PBT 31,034 28,964 26,595 20,058 16,768 50,536 50,536 -27.81%
Tax 278 -2,469 -433 -976 -4,264 -6,415 -6,415 -
NP 31,312 26,495 26,162 19,082 12,504 44,121 44,121 -20.48%
-
NP to SH 28,710 24,131 24,231 17,871 11,541 39,328 39,328 -18.97%
-
Tax Rate -0.90% 8.52% 1.63% 4.87% 25.43% 12.69% 12.69% -
Total Cost 518,809 441,149 349,550 246,230 153,519 426,929 426,929 13.91%
-
Net Worth 458,264 441,046 441,789 428,234 403,031 395,666 401,453 9.25%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 458,264 441,046 441,789 428,234 403,031 395,666 401,453 9.25%
NOSH 320,028 320,028 320,028 320,028 320,028 290,931 290,908 6.58%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.69% 5.67% 6.96% 7.19% 7.53% 9.37% 9.37% -
ROE 6.26% 5.47% 5.48% 4.17% 2.86% 9.94% 9.80% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 177.67 152.68 122.46 88.60 56.85 161.91 161.92 6.40%
EPS 9.27 7.88 7.90 5.97 3.95 13.52 13.52 -22.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.44 1.44 1.43 1.38 1.36 1.38 4.78%
Adjusted Per Share Value based on latest NOSH - 320,028
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 125.93 107.05 86.01 60.73 38.01 107.83 107.83 10.93%
EPS 6.57 5.52 5.55 4.09 2.64 9.00 9.00 -18.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.049 1.0096 1.0113 0.9803 0.9226 0.9057 0.919 9.24%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.08 1.49 1.28 1.44 1.60 1.80 1.70 -
P/RPS 0.61 0.98 1.05 1.63 2.81 1.11 1.05 -30.44%
P/EPS 11.65 18.91 16.21 24.13 40.49 13.32 12.57 -4.95%
EY 8.59 5.29 6.17 4.14 2.47 7.51 7.95 5.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.03 0.89 1.01 1.16 1.32 1.23 -29.44%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 30/05/18 27/02/18 29/11/17 24/08/17 24/05/17 24/02/17 -
Price 1.23 0.98 1.41 1.54 1.40 1.79 1.77 -
P/RPS 0.69 0.64 1.15 1.74 2.46 1.11 1.09 -26.33%
P/EPS 13.27 12.44 17.85 25.81 35.43 13.24 13.09 0.91%
EY 7.54 8.04 5.60 3.88 2.82 7.55 7.64 -0.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.68 0.98 1.08 1.01 1.32 1.28 -25.14%

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