[UZMA] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -74.78%
YoY- -59.49%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 443,445 304,536 193,103 87,526 550,121 467,644 375,712 11.71%
PBT 42,942 22,115 16,516 7,231 31,034 28,964 26,595 37.75%
Tax -7,722 -1,581 -317 647 278 -2,469 -433 586.20%
NP 35,220 20,534 16,199 7,878 31,312 26,495 26,162 21.98%
-
NP to SH 29,704 17,900 15,415 7,240 28,710 24,131 24,231 14.58%
-
Tax Rate 17.98% 7.15% 1.92% -8.95% -0.90% 8.52% 1.63% -
Total Cost 408,225 284,002 176,904 79,648 518,809 441,149 349,550 10.93%
-
Net Worth 480,042 492,843 489,643 467,241 458,264 441,046 441,789 5.70%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 480,042 492,843 489,643 467,241 458,264 441,046 441,789 5.70%
NOSH 320,028 320,028 320,028 320,028 320,028 320,028 320,028 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.94% 6.74% 8.39% 9.00% 5.69% 5.67% 6.96% -
ROE 6.19% 3.63% 3.15% 1.55% 6.26% 5.47% 5.48% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 138.56 95.16 60.34 27.35 177.67 152.68 122.46 8.60%
EPS 9.28 5.59 4.82 2.26 9.27 7.88 7.90 11.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.54 1.53 1.46 1.48 1.44 1.44 2.76%
Adjusted Per Share Value based on latest NOSH - 320,028
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 101.84 69.94 44.35 20.10 126.34 107.40 86.29 11.71%
EPS 6.82 4.11 3.54 1.66 6.59 5.54 5.56 14.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1025 1.1319 1.1245 1.0731 1.0524 1.0129 1.0146 5.71%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.695 0.92 0.575 1.21 1.08 1.49 1.28 -
P/RPS 0.50 0.97 0.95 4.42 0.61 0.98 1.05 -39.10%
P/EPS 7.49 16.45 11.94 53.49 11.65 18.91 16.21 -40.31%
EY 13.35 6.08 8.38 1.87 8.59 5.29 6.17 67.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.60 0.38 0.83 0.73 1.03 0.89 -35.67%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 26/02/19 29/11/18 30/08/18 30/05/18 27/02/18 -
Price 0.625 0.805 0.945 1.03 1.23 0.98 1.41 -
P/RPS 0.45 0.85 1.57 3.77 0.69 0.64 1.15 -46.59%
P/EPS 6.73 14.39 19.62 45.53 13.27 12.44 17.85 -47.90%
EY 14.85 6.95 5.10 2.20 7.54 8.04 5.60 91.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.62 0.71 0.83 0.68 0.98 -43.24%

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