[UZMA] QoQ Cumulative 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- 35.59%
YoY- -38.39%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 87,526 550,121 467,644 375,712 265,312 166,023 471,050 -67.40%
PBT 7,231 31,034 28,964 26,595 20,058 16,768 50,536 -72.61%
Tax 647 278 -2,469 -433 -976 -4,264 -6,415 -
NP 7,878 31,312 26,495 26,162 19,082 12,504 44,121 -68.25%
-
NP to SH 7,240 28,710 24,131 24,231 17,871 11,541 39,328 -67.60%
-
Tax Rate -8.95% -0.90% 8.52% 1.63% 4.87% 25.43% 12.69% -
Total Cost 79,648 518,809 441,149 349,550 246,230 153,519 426,929 -67.31%
-
Net Worth 467,241 458,264 441,046 441,789 428,234 403,031 395,666 11.71%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 467,241 458,264 441,046 441,789 428,234 403,031 395,666 11.71%
NOSH 320,028 320,028 320,028 320,028 320,028 320,028 290,931 6.55%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.00% 5.69% 5.67% 6.96% 7.19% 7.53% 9.37% -
ROE 1.55% 6.26% 5.47% 5.48% 4.17% 2.86% 9.94% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.35 177.67 152.68 122.46 88.60 56.85 161.91 -69.40%
EPS 2.26 9.27 7.88 7.90 5.97 3.95 13.52 -69.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.48 1.44 1.44 1.43 1.38 1.36 4.83%
Adjusted Per Share Value based on latest NOSH - 320,028
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 20.10 126.34 107.40 86.29 60.93 38.13 108.18 -67.40%
EPS 1.66 6.59 5.54 5.56 4.10 2.65 9.03 -67.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0731 1.0524 1.0129 1.0146 0.9835 0.9256 0.9087 11.71%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.21 1.08 1.49 1.28 1.44 1.60 1.80 -
P/RPS 4.42 0.61 0.98 1.05 1.63 2.81 1.11 151.01%
P/EPS 53.49 11.65 18.91 16.21 24.13 40.49 13.32 152.43%
EY 1.87 8.59 5.29 6.17 4.14 2.47 7.51 -60.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.73 1.03 0.89 1.01 1.16 1.32 -26.58%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 30/05/18 27/02/18 29/11/17 24/08/17 24/05/17 -
Price 1.03 1.23 0.98 1.41 1.54 1.40 1.79 -
P/RPS 3.77 0.69 0.64 1.15 1.74 2.46 1.11 125.78%
P/EPS 45.53 13.27 12.44 17.85 25.81 35.43 13.24 127.65%
EY 2.20 7.54 8.04 5.60 3.88 2.82 7.55 -56.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.83 0.68 0.98 1.08 1.01 1.32 -33.83%

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