[UZMA] QoQ Annualized Quarter 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- -22.59%
YoY- 15.39%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 566,690 535,184 443,445 406,048 386,206 350,104 550,121 1.99%
PBT 48,934 50,412 42,942 29,486 33,032 28,924 31,034 35.35%
Tax -4,628 -4,512 -7,722 -2,108 -634 2,588 278 -
NP 44,306 45,900 35,220 27,378 32,398 31,512 31,312 25.95%
-
NP to SH 32,376 37,728 29,704 23,866 30,830 28,960 28,710 8.31%
-
Tax Rate 9.46% 8.95% 17.98% 7.15% 1.92% -8.95% -0.90% -
Total Cost 522,384 489,284 408,225 378,669 353,808 318,592 518,809 0.45%
-
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 7.82% 8.58% 7.94% 6.74% 8.39% 9.00% 5.69% -
ROE 6.44% 7.56% 6.19% 4.84% 6.30% 6.20% 6.26% -
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 177.07 167.23 138.56 126.88 120.68 109.40 177.67 -0.22%
EPS 10.12 11.80 9.28 7.45 9.64 9.04 9.27 6.00%
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 146.34 138.21 114.52 104.86 99.74 90.41 142.07 1.98%
EPS 8.36 9.74 7.67 6.16 7.96 7.48 7.41 8.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2975 1.2893 1.2397 1.2727 1.2645 1.2066 1.1834 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 0.54 0.52 0.50 0.73 0.48 1.11 0.61 -7.78%
P/EPS 9.54 7.42 7.49 12.34 5.97 13.37 11.65 -12.43%
EY 10.48 13.47 13.35 8.11 16.75 7.48 8.59 14.13%
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 0.44 0.50 0.45 0.63 0.78 0.94 0.69 -25.85%
P/EPS 7.76 7.13 6.73 10.79 9.81 11.38 13.27 -30.00%
EY 12.89 14.03 14.85 9.26 10.19 8.79 7.54 42.83%
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