[UZMA] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 6.46%
YoY- 16.63%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 535,184 443,445 406,048 386,206 350,104 550,121 400,837 21.23%
PBT 50,412 42,942 29,486 33,032 28,924 31,034 24,826 60.28%
Tax -4,512 -7,722 -2,108 -634 2,588 278 -2,116 65.59%
NP 45,900 35,220 27,378 32,398 31,512 31,312 22,710 59.78%
-
NP to SH 37,728 29,704 23,866 30,830 28,960 28,710 20,683 49.23%
-
Tax Rate 8.95% 17.98% 7.15% 1.92% -8.95% -0.90% 8.52% -
Total Cost 489,284 408,225 378,669 353,808 318,592 518,809 378,127 18.72%
-
Net Worth 499,244 480,042 492,843 489,643 467,241 458,264 441,046 8.60%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 499,244 480,042 492,843 489,643 467,241 458,264 441,046 8.60%
NOSH 320,028 320,028 320,028 320,028 320,028 320,028 320,028 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.58% 7.94% 6.74% 8.39% 9.00% 5.69% 5.67% -
ROE 7.56% 6.19% 4.84% 6.30% 6.20% 6.26% 4.69% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 167.23 138.56 126.88 120.68 109.40 177.67 130.87 17.73%
EPS 11.80 9.28 7.45 9.64 9.04 9.27 6.75 45.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.50 1.54 1.53 1.46 1.48 1.44 5.47%
Adjusted Per Share Value based on latest NOSH - 320,028
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 122.91 101.84 93.25 88.70 80.40 126.34 92.06 21.22%
EPS 8.66 6.82 5.48 7.08 6.65 6.59 4.75 49.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1466 1.1025 1.1319 1.1245 1.0731 1.0524 1.0129 8.60%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.875 0.695 0.92 0.575 1.21 1.08 1.49 -
P/RPS 0.52 0.50 0.73 0.48 1.11 0.61 1.14 -40.71%
P/EPS 7.42 7.49 12.34 5.97 13.37 11.65 22.06 -51.60%
EY 13.47 13.35 8.11 16.75 7.48 8.59 4.53 106.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.46 0.60 0.38 0.83 0.73 1.03 -33.36%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 29/05/19 26/02/19 29/11/18 30/08/18 30/05/18 -
Price 0.84 0.625 0.805 0.945 1.03 1.23 0.98 -
P/RPS 0.50 0.45 0.63 0.78 0.94 0.69 0.75 -23.66%
P/EPS 7.13 6.73 10.79 9.81 11.38 13.27 14.51 -37.70%
EY 14.03 14.85 9.26 10.19 8.79 7.54 6.89 60.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.42 0.52 0.62 0.71 0.83 0.68 -14.23%

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