[UZMA] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 280.7%
YoY- 1401.12%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 430,830 446,417 471,050 439,549 432,819 481,380 510,772 -10.73%
PBT 42,153 34,072 50,536 45,208 22,462 33,057 22,685 51.20%
Tax -6,095 -5,333 -6,415 -4,690 -8,143 -9,682 -11,388 -34.10%
NP 36,058 28,739 44,121 40,518 14,319 23,375 11,297 116.93%
-
NP to SH 32,593 24,289 39,328 36,117 9,487 18,181 5,261 237.69%
-
Tax Rate 14.46% 15.65% 12.69% 10.37% 36.25% 29.29% 50.20% -
Total Cost 394,772 417,678 426,929 399,031 418,500 458,005 499,475 -14.52%
-
Net Worth 403,031 395,666 401,602 373,358 370,394 360,717 343,337 11.28%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 403,031 395,666 401,602 373,358 370,394 360,717 343,337 11.28%
NOSH 320,028 290,931 291,016 291,686 296,315 290,901 290,963 6.55%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.37% 6.44% 9.37% 9.22% 3.31% 4.86% 2.21% -
ROE 8.09% 6.14% 9.79% 9.67% 2.56% 5.04% 1.53% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 147.52 153.44 161.86 150.69 146.07 165.48 175.54 -10.95%
EPS 11.16 8.35 13.51 12.38 3.20 6.25 1.81 236.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.36 1.38 1.28 1.25 1.24 1.18 11.01%
Adjusted Per Share Value based on latest NOSH - 291,686
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 98.62 102.19 107.83 100.62 99.08 110.19 116.92 -10.73%
EPS 7.46 5.56 9.00 8.27 2.17 4.16 1.20 238.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9226 0.9057 0.9193 0.8547 0.8479 0.8257 0.7859 11.29%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.60 1.80 1.70 1.71 1.92 1.78 2.00 -
P/RPS 1.08 1.17 1.05 1.13 1.31 1.08 1.14 -3.54%
P/EPS 14.34 21.56 12.58 13.81 59.97 28.48 110.61 -74.41%
EY 6.97 4.64 7.95 7.24 1.67 3.51 0.90 291.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.32 1.23 1.34 1.54 1.44 1.69 -22.20%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 24/05/17 24/02/17 29/11/16 25/08/16 25/05/16 25/02/16 -
Price 1.40 1.79 1.77 1.30 1.80 1.88 1.79 -
P/RPS 0.95 1.17 1.09 0.86 1.23 1.14 1.02 -4.63%
P/EPS 12.54 21.44 13.10 10.50 56.22 30.08 99.00 -74.81%
EY 7.97 4.66 7.64 9.52 1.78 3.32 1.01 296.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.32 1.28 1.02 1.44 1.52 1.52 -23.87%

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