[UZMA] QoQ Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 27.01%
YoY- 30.28%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 558,056 541,737 566,690 535,184 443,445 406,048 386,206 27.84%
PBT -5,899 46,772 48,934 50,412 42,942 29,486 33,032 -
Tax -10,330 -8,050 -4,628 -4,512 -7,722 -2,108 -634 543.79%
NP -16,229 38,721 44,306 45,900 35,220 27,378 32,398 -
-
NP to SH -23,599 28,832 32,376 37,728 29,704 23,866 30,830 -
-
Tax Rate - 17.21% 9.46% 8.95% 17.98% 7.15% 1.92% -
Total Cost 574,285 503,016 522,384 489,284 408,225 378,669 353,808 38.15%
-
Net Worth 438,439 480,042 502,444 499,244 480,042 492,843 489,643 -7.10%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 438,439 480,042 502,444 499,244 480,042 492,843 489,643 -7.10%
NOSH 320,028 320,028 320,028 320,028 320,028 320,028 320,028 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -2.91% 7.15% 7.82% 8.58% 7.94% 6.74% 8.39% -
ROE -5.38% 6.01% 6.44% 7.56% 6.19% 4.84% 6.30% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 174.38 169.28 177.07 167.23 138.56 126.88 120.68 27.84%
EPS -7.37 9.01 10.12 11.80 9.28 7.45 9.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.50 1.57 1.56 1.50 1.54 1.53 -7.10%
Adjusted Per Share Value based on latest NOSH - 320,028
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 128.19 124.44 130.17 122.94 101.86 93.27 88.72 27.83%
EPS -5.42 6.62 7.44 8.67 6.82 5.48 7.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0071 1.1027 1.1542 1.1468 1.1027 1.1321 1.1248 -7.11%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.59 0.41 0.965 0.875 0.695 0.92 0.575 -
P/RPS 0.34 0.24 0.54 0.52 0.50 0.73 0.48 -20.55%
P/EPS -8.00 4.55 9.54 7.42 7.49 12.34 5.97 -
EY -12.50 21.97 10.48 13.47 13.35 8.11 16.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.27 0.61 0.56 0.46 0.60 0.38 8.59%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 20/05/20 27/02/20 27/11/19 28/08/19 29/05/19 26/02/19 -
Price 0.585 0.62 0.785 0.84 0.625 0.805 0.945 -
P/RPS 0.34 0.37 0.44 0.50 0.45 0.63 0.78 -42.53%
P/EPS -7.93 6.88 7.76 7.13 6.73 10.79 9.81 -
EY -12.61 14.53 12.89 14.03 14.85 9.26 10.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.50 0.54 0.42 0.52 0.62 -21.66%

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