[UZMA] QoQ Cumulative 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- -0.41%
YoY- -38.64%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 193,103 87,526 550,121 467,644 375,712 265,312 166,023 10.56%
PBT 16,516 7,231 31,034 28,964 26,595 20,058 16,768 -1.00%
Tax -317 647 278 -2,469 -433 -976 -4,264 -82.23%
NP 16,199 7,878 31,312 26,495 26,162 19,082 12,504 18.78%
-
NP to SH 15,415 7,240 28,710 24,131 24,231 17,871 11,541 21.21%
-
Tax Rate 1.92% -8.95% -0.90% 8.52% 1.63% 4.87% 25.43% -
Total Cost 176,904 79,648 518,809 441,149 349,550 246,230 153,519 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 3.15% 1.55% 6.26% 5.47% 5.48% 4.17% 2.86% -
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 60.34 27.35 177.67 152.68 122.46 88.60 56.85 4.04%
EPS 4.82 2.26 9.27 7.88 7.90 5.97 3.95 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 44.36 20.11 126.37 107.42 86.31 60.94 38.14 10.56%
EPS 3.54 1.66 6.59 5.54 5.57 4.11 2.65 21.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1248 1.0733 1.0527 1.0131 1.0148 0.9837 0.9258 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 0.95 4.42 0.61 0.98 1.05 1.63 2.81 -51.37%
P/EPS 11.94 53.49 11.65 18.91 16.21 24.13 40.49 -55.59%
EY 8.38 1.87 8.59 5.29 6.17 4.14 2.47 125.28%
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 1.57 3.77 0.69 0.64 1.15 1.74 2.46 -25.81%
P/EPS 19.62 45.53 13.27 12.44 17.85 25.81 35.43 -32.49%
EY 5.10 2.20 7.54 8.04 5.60 3.88 2.82 48.27%
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