[UZMA] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -47.82%
YoY- -73.82%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 533,687 367,512 375,712 432,819 557,748 423,437 350,831 6.65%
PBT 50,893 20,955 26,595 22,462 53,799 46,316 42,900 2.66%
Tax -9,719 394 -433 -8,143 -12,424 -10,899 -10,579 -1.29%
NP 41,174 21,349 26,162 14,319 41,375 35,417 32,321 3.79%
-
NP to SH 30,477 19,894 24,231 9,487 36,243 32,222 30,099 0.19%
-
Tax Rate 19.10% -1.88% 1.63% 36.25% 23.09% 23.53% 24.66% -
Total Cost 492,513 346,163 349,550 418,500 516,373 388,020 318,510 6.92%
-
Net Worth 502,444 489,643 441,789 370,394 290,626 145,216 113,439 25.69%
Dividend
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - 9,995 - 2,638 -
Div Payout % - - - - 27.58% - 8.76% -
Equity
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 502,444 489,643 441,789 370,394 290,626 145,216 113,439 25.69%
NOSH 320,028 320,028 320,028 296,315 269,098 132,015 131,906 14.59%
Ratio Analysis
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 7.72% 5.81% 6.96% 3.31% 7.42% 8.36% 9.21% -
ROE 6.07% 4.06% 5.48% 2.56% 12.47% 22.19% 26.53% -
Per Share
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 166.76 114.84 122.46 146.07 207.27 320.75 265.97 -6.92%
EPS 9.52 6.22 7.90 3.20 13.47 24.41 22.82 -12.57%
DPS 0.00 0.00 0.00 0.00 3.71 0.00 2.00 -
NAPS 1.57 1.53 1.44 1.25 1.08 1.10 0.86 9.69%
Adjusted Per Share Value based on latest NOSH - 296,315
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 122.59 84.42 86.31 99.42 128.12 97.27 80.59 6.65%
EPS 7.00 4.57 5.57 2.18 8.33 7.40 6.91 0.19%
DPS 0.00 0.00 0.00 0.00 2.30 0.00 0.61 -
NAPS 1.1542 1.1248 1.0148 0.8508 0.6676 0.3336 0.2606 25.69%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.965 0.575 1.28 1.92 2.35 3.66 3.23 -
P/RPS 0.58 0.50 1.05 1.31 1.13 1.14 1.21 -10.68%
P/EPS 10.13 9.25 16.21 59.97 17.45 15.00 14.16 -5.01%
EY 9.87 10.81 6.17 1.67 5.73 6.67 7.06 5.28%
DY 0.00 0.00 0.00 0.00 1.58 0.00 0.62 -
P/NAPS 0.61 0.38 0.89 1.54 2.18 3.33 3.76 -24.38%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/02/20 26/02/19 27/02/18 25/08/16 24/08/15 26/08/14 15/08/13 -
Price 0.785 0.945 1.41 1.80 1.58 3.40 4.00 -
P/RPS 0.47 0.82 1.15 1.23 0.76 1.06 1.50 -16.33%
P/EPS 8.24 15.20 17.85 56.22 11.73 13.93 17.53 -10.95%
EY 12.13 6.58 5.60 1.78 8.52 7.18 5.70 12.30%
DY 0.00 0.00 0.00 0.00 2.35 0.00 0.50 -
P/NAPS 0.50 0.62 0.98 1.44 1.46 3.09 4.65 -29.01%

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