[UZMA] QoQ TTM 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- 4.03%
YoY- -6.12%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 384,098 373,140 375,712 408,484 430,830 446,417 471,050 -12.75%
PBT 14,266 21,970 26,595 41,981 42,153 34,072 50,536 -57.06%
Tax 4,542 -1,748 -433 -5,345 -6,095 -5,333 -6,415 -
NP 18,808 20,222 26,162 36,636 36,058 28,739 44,121 -43.44%
-
NP to SH 17,169 18,196 24,231 33,906 32,593 24,289 39,328 -42.53%
-
Tax Rate -31.84% 7.96% 1.63% 12.73% 14.46% 15.65% 12.69% -
Total Cost 365,290 352,918 349,550 371,848 394,772 417,678 426,929 -9.89%
-
Net Worth 458,264 441,046 441,789 428,234 403,031 395,666 401,602 9.22%
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 458,264 441,046 441,789 428,234 403,031 395,666 401,602 9.22%
NOSH 320,028 320,028 320,028 320,028 320,028 290,931 291,016 6.55%
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 4.90% 5.42% 6.96% 8.97% 8.37% 6.44% 9.37% -
ROE 3.75% 4.13% 5.48% 7.92% 8.09% 6.14% 9.79% -
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 124.05 121.83 122.46 136.40 147.52 153.44 161.86 -16.29%
EPS 5.54 5.94 7.90 11.32 11.16 8.35 13.51 -44.89%
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 88.23 85.71 86.31 93.83 98.97 102.55 108.21 -12.75%
EPS 3.94 4.18 5.57 7.79 7.49 5.58 9.03 -42.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0527 1.0131 1.0148 0.9837 0.9258 0.9089 0.9225 9.22%
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 0.87 1.22 1.05 1.06 1.08 1.17 1.05 -11.81%
P/EPS 19.48 25.08 16.21 12.72 14.34 21.56 12.58 33.95%
EY 5.13 3.99 6.17 7.86 6.97 4.64 7.95 -25.38%
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 0.99 0.80 1.15 1.13 0.95 1.17 1.09 -6.23%
P/EPS 22.18 16.50 17.85 13.60 12.54 21.44 13.10 42.19%
EY 4.51 6.06 5.60 7.35 7.97 4.66 7.64 -29.69%
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