[UZMA] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 1.71%
YoY- 12.48%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 367,512 375,712 432,819 557,748 423,437 350,831 242,577 6.59%
PBT 20,955 26,595 22,462 53,799 46,316 42,900 24,460 -2.34%
Tax 394 -433 -8,143 -12,424 -10,899 -10,579 -6,483 -
NP 21,349 26,162 14,319 41,375 35,417 32,321 17,977 2.67%
-
NP to SH 19,894 24,231 9,487 36,243 32,222 30,099 17,196 2.26%
-
Tax Rate -1.88% 1.63% 36.25% 23.09% 23.53% 24.66% 26.50% -
Total Cost 346,163 349,550 418,500 516,373 388,020 318,510 224,600 6.87%
-
Net Worth 489,643 441,789 370,394 290,626 145,216 113,439 86,171 30.60%
Dividend
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 9,995 - 2,638 - -
Div Payout % - - - 27.58% - 8.76% - -
Equity
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 489,643 441,789 370,394 290,626 145,216 113,439 86,171 30.60%
NOSH 320,028 320,028 296,315 269,098 132,015 131,906 87,930 21.96%
Ratio Analysis
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.81% 6.96% 3.31% 7.42% 8.36% 9.21% 7.41% -
ROE 4.06% 5.48% 2.56% 12.47% 22.19% 26.53% 19.96% -
Per Share
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 114.84 122.46 146.07 207.27 320.75 265.97 275.87 -12.60%
EPS 6.22 7.90 3.20 13.47 24.41 22.82 19.56 -16.14%
DPS 0.00 0.00 0.00 3.71 0.00 2.00 0.00 -
NAPS 1.53 1.44 1.25 1.08 1.10 0.86 0.98 7.08%
Adjusted Per Share Value based on latest NOSH - 269,098
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 84.42 86.31 99.42 128.12 97.27 80.59 55.72 6.59%
EPS 4.57 5.57 2.18 8.33 7.40 6.91 3.95 2.26%
DPS 0.00 0.00 0.00 2.30 0.00 0.61 0.00 -
NAPS 1.1248 1.0148 0.8508 0.6676 0.3336 0.2606 0.1979 30.60%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.575 1.28 1.92 2.35 3.66 3.23 1.50 -
P/RPS 0.50 1.05 1.31 1.13 1.14 1.21 0.54 -1.17%
P/EPS 9.25 16.21 59.97 17.45 15.00 14.16 7.67 2.92%
EY 10.81 6.17 1.67 5.73 6.67 7.06 13.04 -2.84%
DY 0.00 0.00 0.00 1.58 0.00 0.62 0.00 -
P/NAPS 0.38 0.89 1.54 2.18 3.33 3.76 1.53 -19.26%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/02/19 27/02/18 25/08/16 24/08/15 26/08/14 15/08/13 30/08/12 -
Price 0.945 1.41 1.80 1.58 3.40 4.00 1.54 -
P/RPS 0.82 1.15 1.23 0.76 1.06 1.50 0.56 6.03%
P/EPS 15.20 17.85 56.22 11.73 13.93 17.53 7.87 10.64%
EY 6.58 5.60 1.78 8.52 7.18 5.70 12.70 -9.61%
DY 0.00 0.00 0.00 2.35 0.00 0.50 0.00 -
P/NAPS 0.62 0.98 1.44 1.46 3.09 4.65 1.57 -13.30%

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