[UZMA] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 10.94%
YoY- -32.79%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 383,882 566,690 386,206 409,867 421,324 577,230 408,584 -0.95%
PBT 29,942 48,934 33,032 29,012 53,230 53,676 48,752 -7.21%
Tax -9,568 -4,628 -634 -472 -6,422 -12,912 -9,962 -0.61%
NP 20,374 44,306 32,398 28,540 46,808 40,764 38,790 -9.41%
-
NP to SH 18,186 32,376 30,830 26,433 43,074 34,622 34,150 -9.22%
-
Tax Rate 31.96% 9.46% 1.92% 1.63% 12.06% 24.06% 20.43% -
Total Cost 363,508 522,384 353,808 381,327 374,516 536,466 369,794 -0.26%
-
Net Worth 454,440 502,444 489,643 441,789 363,800 289,858 145,150 19.16%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 454,440 502,444 489,643 441,789 363,800 289,858 145,150 19.16%
NOSH 320,028 320,028 320,028 320,028 291,040 268,387 131,955 14.57%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.31% 7.82% 8.39% 6.96% 11.11% 7.06% 9.49% -
ROE 4.00% 6.44% 6.30% 5.98% 11.84% 11.94% 23.53% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 119.95 177.07 120.68 133.60 144.76 215.07 309.64 -13.55%
EPS 5.68 10.12 9.64 8.62 14.80 12.90 25.88 -20.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.57 1.53 1.44 1.25 1.08 1.10 4.00%
Adjusted Per Share Value based on latest NOSH - 320,028
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 87.88 129.72 88.41 93.82 96.45 132.14 93.53 -0.95%
EPS 4.16 7.41 7.06 6.05 9.86 7.93 7.82 -9.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0403 1.1502 1.1209 1.0113 0.8328 0.6635 0.3323 19.16%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 -
Price 0.565 0.965 0.575 1.28 1.92 2.35 3.66 -
P/RPS 0.47 0.54 0.48 0.96 1.33 1.09 1.18 -13.18%
P/EPS 9.94 9.54 5.97 14.86 12.97 18.22 14.14 -5.27%
EY 10.06 10.48 16.75 6.73 7.71 5.49 7.07 5.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.61 0.38 0.89 1.54 2.18 3.33 -27.78%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/02/21 27/02/20 26/02/19 27/02/18 25/08/16 24/08/15 26/08/14 -
Price 0.735 0.785 0.945 1.41 1.80 1.58 3.40 -
P/RPS 0.61 0.44 0.78 1.06 1.24 0.73 1.10 -8.65%
P/EPS 12.93 7.76 9.81 16.36 12.16 12.25 13.14 -0.24%
EY 7.73 12.89 10.19 6.11 8.22 8.16 7.61 0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.62 0.98 1.44 1.46 3.09 -23.94%

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