[UZMA] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -21.75%
YoY- -51.79%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 386,206 350,104 550,121 400,837 409,867 353,749 332,046 10.56%
PBT 33,032 28,924 31,034 24,826 29,012 26,744 33,536 -1.00%
Tax -634 2,588 278 -2,116 -472 -1,301 -8,528 -82.23%
NP 32,398 31,512 31,312 22,710 28,540 25,442 25,008 18.78%
-
NP to SH 30,830 28,960 28,710 20,683 26,433 23,828 23,082 21.21%
-
Tax Rate 1.92% -8.95% -0.90% 8.52% 1.63% 4.86% 25.43% -
Total Cost 353,808 318,592 518,809 378,127 381,327 328,306 307,038 9.88%
-
Net Worth 489,643 467,241 458,264 441,046 441,789 428,234 403,031 13.81%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 489,643 467,241 458,264 441,046 441,789 428,234 403,031 13.81%
NOSH 320,028 320,028 320,028 320,028 320,028 320,028 320,028 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.39% 9.00% 5.69% 5.67% 6.96% 7.19% 7.53% -
ROE 6.30% 6.20% 6.26% 4.69% 5.98% 5.56% 5.73% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 120.68 109.40 177.67 130.87 133.60 118.13 113.69 4.04%
EPS 9.64 9.04 9.27 6.75 8.62 7.96 7.90 14.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.46 1.48 1.44 1.44 1.43 1.38 7.10%
Adjusted Per Share Value based on latest NOSH - 320,028
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 88.70 80.40 126.34 92.06 94.13 81.24 76.26 10.56%
EPS 7.08 6.65 6.59 4.75 6.07 5.47 5.30 21.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1245 1.0731 1.0524 1.0129 1.0146 0.9835 0.9256 13.81%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.575 1.21 1.08 1.49 1.28 1.44 1.60 -
P/RPS 0.48 1.11 0.61 1.14 0.96 1.22 1.41 -51.14%
P/EPS 5.97 13.37 11.65 22.06 14.86 18.10 20.24 -55.59%
EY 16.75 7.48 8.59 4.53 6.73 5.53 4.94 125.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.83 0.73 1.03 0.89 1.01 1.16 -52.38%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 30/08/18 30/05/18 27/02/18 29/11/17 24/08/17 -
Price 0.945 1.03 1.23 0.98 1.41 1.54 1.40 -
P/RPS 0.78 0.94 0.69 0.75 1.06 1.30 1.23 -26.12%
P/EPS 9.81 11.38 13.27 14.51 16.36 19.35 17.71 -32.47%
EY 10.19 8.79 7.54 6.89 6.11 5.17 5.65 48.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.83 0.68 0.98 1.08 1.01 -27.70%

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