[UZMA] QoQ Cumulative Quarter Result on 31-Mar-2017

Stock
[UZMA] UZMA BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017
Profit Trend
QoQ-0.0%
YoY- 87.51%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 375,712 265,312 166,023 471,050 471,050 332,297 210,662 46.91%
PBT 26,595 20,058 16,768 50,536 50,536 30,104 26,615 -0.04%
Tax -433 -976 -4,264 -6,415 -6,415 -700 -3,211 -73.60%
NP 26,162 19,082 12,504 44,121 44,121 29,404 23,404 7.68%
-
NP to SH 24,231 17,871 11,541 39,328 39,328 26,554 21,537 8.15%
-
Tax Rate 1.63% 4.87% 25.43% 12.69% 12.69% 2.33% 12.06% -
Total Cost 349,550 246,230 153,519 426,929 426,929 302,893 187,258 51.43%
-
Net Worth 441,789 428,234 403,031 395,666 401,453 372,279 363,800 13.78%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 441,789 428,234 403,031 395,666 401,453 372,279 363,800 13.78%
NOSH 320,028 320,028 320,028 290,931 290,908 290,843 291,040 6.51%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.96% 7.19% 7.53% 9.37% 9.37% 8.85% 11.11% -
ROE 5.48% 4.17% 2.86% 9.94% 9.80% 7.13% 5.92% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 122.46 88.60 56.85 161.91 161.92 114.25 72.38 41.85%
EPS 7.90 5.97 3.95 13.52 13.52 9.13 7.40 4.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.43 1.38 1.36 1.38 1.28 1.25 9.86%
Adjusted Per Share Value based on latest NOSH - 290,931
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 86.29 60.93 38.13 108.18 108.18 76.31 48.38 46.91%
EPS 5.56 4.10 2.65 9.03 9.03 6.10 4.95 8.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0146 0.9835 0.9256 0.9087 0.922 0.855 0.8355 13.78%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.28 1.44 1.60 1.80 1.70 1.71 1.92 -
P/RPS 1.05 1.63 2.81 1.11 1.05 1.50 2.65 -45.96%
P/EPS 16.21 24.13 40.49 13.32 12.57 18.73 25.95 -26.86%
EY 6.17 4.14 2.47 7.51 7.95 5.34 3.85 36.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.01 1.16 1.32 1.23 1.34 1.54 -30.54%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 24/08/17 24/05/17 24/02/17 29/11/16 25/08/16 -
Price 1.41 1.54 1.40 1.79 1.77 1.30 1.80 -
P/RPS 1.15 1.74 2.46 1.11 1.09 1.14 2.49 -40.16%
P/EPS 17.85 25.81 35.43 13.24 13.09 14.24 24.32 -18.58%
EY 5.60 3.88 2.82 7.55 7.64 7.02 4.11 22.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.08 1.01 1.32 1.28 1.02 1.44 -22.57%

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