[UZMA] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 20.07%
YoY- -4.44%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 112,732 114,905 140,086 148,529 146,067 123,066 106,574 3.80%
PBT 14,246 -19,257 13,752 13,086 14,123 12,838 12,074 11.62%
Tax -3,023 -942 -2,947 -3,509 -6,013 45 -2,179 24.31%
NP 11,223 -20,199 10,805 9,577 8,110 12,883 9,895 8.73%
-
NP to SH 9,660 -21,613 9,257 8,054 6,708 12,224 8,647 7.64%
-
Tax Rate 21.22% - 21.43% 26.81% 42.58% -0.35% 18.05% -
Total Cost 101,509 135,104 129,281 138,952 137,957 110,183 96,679 3.29%
-
Net Worth 343,337 323,344 290,626 275,601 253,859 246,001 145,216 77.19%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 9,995 - - -
Div Payout % - - - - 149.01% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 343,337 323,344 290,626 275,601 253,859 246,001 145,216 77.19%
NOSH 290,963 283,635 269,098 267,574 264,436 253,609 132,015 69.11%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.96% -17.58% 7.71% 6.45% 5.55% 10.47% 9.28% -
ROE 2.81% -6.68% 3.19% 2.92% 2.64% 4.97% 5.95% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.74 40.51 52.06 55.51 55.24 48.53 80.73 -38.62%
EPS 3.32 -7.62 3.44 3.01 2.54 4.82 6.55 -36.34%
DPS 0.00 0.00 0.00 0.00 3.78 0.00 0.00 -
NAPS 1.18 1.14 1.08 1.03 0.96 0.97 1.10 4.77%
Adjusted Per Share Value based on latest NOSH - 267,574
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.89 26.39 32.17 34.11 33.55 28.26 24.48 3.79%
EPS 2.22 -4.96 2.13 1.85 1.54 2.81 1.99 7.54%
DPS 0.00 0.00 0.00 0.00 2.30 0.00 0.00 -
NAPS 0.7885 0.7426 0.6674 0.6329 0.583 0.565 0.3335 77.19%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.00 1.98 2.35 2.08 1.72 3.82 3.66 -
P/RPS 5.16 4.89 4.51 3.75 3.11 7.87 4.53 9.04%
P/EPS 60.24 -25.98 68.31 69.10 67.80 79.25 55.88 5.12%
EY 1.66 -3.85 1.46 1.45 1.47 1.26 1.79 -4.88%
DY 0.00 0.00 0.00 0.00 2.20 0.00 0.00 -
P/NAPS 1.69 1.74 2.18 2.02 1.79 3.94 3.33 -36.29%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 24/08/15 25/05/15 26/02/15 25/11/14 26/08/14 -
Price 1.79 2.17 1.58 2.34 2.46 2.61 3.40 -
P/RPS 4.62 5.36 3.04 4.22 4.45 5.38 4.21 6.37%
P/EPS 53.92 -28.48 45.93 77.74 96.98 54.15 51.91 2.55%
EY 1.85 -3.51 2.18 1.29 1.03 1.85 1.93 -2.77%
DY 0.00 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 1.52 1.90 1.46 2.27 2.56 2.69 3.09 -37.60%

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