[UZMA] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 245.58%
YoY- -48.98%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 471,050 439,549 432,819 481,380 510,772 549,587 557,748 -10.60%
PBT 50,536 45,208 22,462 33,057 22,685 21,704 53,799 -4.06%
Tax -6,415 -4,690 -8,143 -9,682 -11,388 -13,411 -12,424 -35.50%
NP 44,121 40,518 14,319 23,375 11,297 8,293 41,375 4.35%
-
NP to SH 39,328 36,117 9,487 18,181 5,261 2,406 36,243 5.57%
-
Tax Rate 12.69% 10.37% 36.25% 29.29% 50.20% 61.79% 23.09% -
Total Cost 426,929 399,031 418,500 458,005 499,475 541,294 516,373 -11.85%
-
Net Worth 401,602 373,358 370,394 360,717 343,337 323,344 290,626 23.94%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - 9,995 9,995 -
Div Payout % - - - - - 415.45% 27.58% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 401,602 373,358 370,394 360,717 343,337 323,344 290,626 23.94%
NOSH 291,016 291,686 296,315 290,901 290,963 283,635 269,098 5.33%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.37% 9.22% 3.31% 4.86% 2.21% 1.51% 7.42% -
ROE 9.79% 9.67% 2.56% 5.04% 1.53% 0.74% 12.47% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 161.86 150.69 146.07 165.48 175.54 193.77 207.27 -15.13%
EPS 13.51 12.38 3.20 6.25 1.81 0.85 13.47 0.19%
DPS 0.00 0.00 0.00 0.00 0.00 3.52 3.71 -
NAPS 1.38 1.28 1.25 1.24 1.18 1.14 1.08 17.66%
Adjusted Per Share Value based on latest NOSH - 290,901
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 107.83 100.62 99.08 110.19 116.92 125.81 127.68 -10.60%
EPS 9.00 8.27 2.17 4.16 1.20 0.55 8.30 5.52%
DPS 0.00 0.00 0.00 0.00 0.00 2.29 2.29 -
NAPS 0.9193 0.8547 0.8479 0.8257 0.7859 0.7402 0.6653 23.93%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.70 1.71 1.92 1.78 2.00 1.98 2.35 -
P/RPS 1.05 1.13 1.31 1.08 1.14 1.02 1.13 -4.75%
P/EPS 12.58 13.81 59.97 28.48 110.61 233.42 17.45 -19.52%
EY 7.95 7.24 1.67 3.51 0.90 0.43 5.73 24.27%
DY 0.00 0.00 0.00 0.00 0.00 1.78 1.58 -
P/NAPS 1.23 1.34 1.54 1.44 1.69 1.74 2.18 -31.60%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 29/11/16 25/08/16 25/05/16 25/02/16 27/11/15 24/08/15 -
Price 1.77 1.30 1.80 1.88 1.79 2.17 1.58 -
P/RPS 1.09 0.86 1.23 1.14 1.02 1.12 0.76 27.03%
P/EPS 13.10 10.50 56.22 30.08 99.00 255.81 11.73 7.60%
EY 7.64 9.52 1.78 3.32 1.01 0.39 8.52 -6.97%
DY 0.00 0.00 0.00 0.00 0.00 1.62 2.35 -
P/NAPS 1.28 1.02 1.44 1.52 1.52 1.90 1.46 -8.36%

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