[UZMA] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 12.99%
YoY- 23.54%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 533,687 489,715 443,445 387,013 367,512 372,335 384,098 24.44%
PBT 50,893 48,314 42,942 24,185 20,955 18,180 14,266 132.93%
Tax -9,719 -9,497 -7,722 1,166 394 1,928 4,542 -
NP 41,174 38,817 35,220 25,351 21,349 20,108 18,808 68.35%
-
NP to SH 30,477 31,896 29,704 22,479 19,894 18,079 17,169 46.45%
-
Tax Rate 19.10% 19.66% 17.98% -4.82% -1.88% -10.61% -31.84% -
Total Cost 492,513 450,898 408,225 361,662 346,163 352,227 365,290 21.97%
-
Net Worth 502,444 499,244 480,042 492,843 489,643 467,241 458,264 6.31%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 502,444 499,244 480,042 492,843 489,643 467,241 458,264 6.31%
NOSH 320,028 320,028 320,028 320,028 320,028 320,028 320,028 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.72% 7.93% 7.94% 6.55% 5.81% 5.40% 4.90% -
ROE 6.07% 6.39% 6.19% 4.56% 4.06% 3.87% 3.75% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 166.76 153.02 138.56 120.93 114.84 116.34 124.05 21.73%
EPS 9.52 9.97 9.28 7.02 6.22 5.65 5.54 43.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.56 1.50 1.54 1.53 1.46 1.48 4.00%
Adjusted Per Share Value based on latest NOSH - 320,028
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 122.17 112.10 101.51 88.59 84.13 85.23 87.93 24.43%
EPS 6.98 7.30 6.80 5.15 4.55 4.14 3.93 46.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1502 1.1428 1.0989 1.1282 1.1209 1.0696 1.049 6.31%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.965 0.875 0.695 0.92 0.575 1.21 1.08 -
P/RPS 0.58 0.57 0.50 0.76 0.50 1.04 0.87 -23.62%
P/EPS 10.13 8.78 7.49 13.10 9.25 21.42 19.48 -35.25%
EY 9.87 11.39 13.35 7.63 10.81 4.67 5.13 54.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.46 0.60 0.38 0.83 0.73 -11.25%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 28/08/19 29/05/19 26/02/19 29/11/18 30/08/18 -
Price 0.785 0.84 0.625 0.805 0.945 1.03 1.23 -
P/RPS 0.47 0.55 0.45 0.67 0.82 0.89 0.99 -39.06%
P/EPS 8.24 8.43 6.73 11.46 15.20 18.23 22.18 -48.22%
EY 12.13 11.87 14.85 8.73 6.58 5.48 4.51 93.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.42 0.52 0.62 0.71 0.83 -28.60%

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