[UZMA] QoQ Cumulative 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- 48.11%
YoY- 634.01%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 265,312 166,023 471,050 471,050 332,297 210,662 119,137 70.44%
PBT 20,058 16,768 50,536 50,536 30,104 26,615 23,458 -9.90%
Tax -976 -4,264 -6,415 -6,415 -700 -3,211 -1,803 -33.55%
NP 19,082 12,504 44,121 44,121 29,404 23,404 21,655 -8.07%
-
NP to SH 17,871 11,541 39,328 39,328 26,554 21,537 20,974 -10.11%
-
Tax Rate 4.87% 25.43% 12.69% 12.69% 2.33% 12.06% 7.69% -
Total Cost 246,230 153,519 426,929 426,929 302,893 187,258 97,482 85.36%
-
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 4.17% 2.86% 9.94% 9.80% 7.13% 5.92% 5.81% -
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 88.60 56.85 161.91 161.92 114.25 72.38 40.95 67.20%
EPS 5.97 3.95 13.52 13.52 9.13 7.40 7.21 -11.81%
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 60.93 38.13 108.18 108.18 76.31 48.38 27.36 70.45%
EPS 4.10 2.65 9.03 9.03 6.10 4.95 4.82 -10.21%
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 1.63 2.81 1.11 1.05 1.50 2.65 4.35 -47.99%
P/EPS 24.13 40.49 13.32 12.57 18.73 25.95 24.69 -1.51%
EY 4.14 2.47 7.51 7.95 5.34 3.85 4.05 1.47%
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 1.74 2.46 1.11 1.09 1.14 2.49 4.59 -47.59%
P/EPS 25.81 35.43 13.24 13.09 14.24 24.32 26.07 -0.66%
EY 3.88 2.82 7.55 7.64 7.02 4.11 3.84 0.69%
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