[UZMA] QoQ TTM 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- 7.38%
YoY- 76.43%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 558,056 545,212 533,687 489,715 443,445 387,013 367,512 32.14%
PBT -5,899 55,906 50,893 48,314 42,942 24,185 20,955 -
Tax -10,330 -12,179 -9,719 -9,497 -7,722 1,166 394 -
NP -16,229 43,727 41,174 38,817 35,220 25,351 21,349 -
-
NP to SH -23,599 33,428 30,477 31,896 29,704 22,479 19,894 -
-
Tax Rate - 21.78% 19.10% 19.66% 17.98% -4.82% -1.88% -
Total Cost 574,285 501,485 492,513 450,898 408,225 361,662 346,163 40.18%
-
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% 8.02% 7.72% 7.93% 7.94% 6.55% 5.81% -
ROE -5.38% 6.96% 6.07% 6.39% 6.19% 4.56% 4.06% -
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 174.38 170.36 166.76 153.02 138.56 120.93 114.84 32.14%
EPS -7.37 10.45 9.52 9.97 9.28 7.02 6.22 -
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 128.16 125.21 122.57 112.47 101.84 88.88 84.40 32.14%
EPS -5.42 7.68 7.00 7.33 6.82 5.16 4.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0069 1.1025 1.1539 1.1466 1.1025 1.1319 1.1245 -7.10%
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 0.58 0.57 0.50 0.76 0.50 -22.68%
P/EPS -8.00 3.93 10.13 8.78 7.49 13.10 9.25 -
EY -12.50 25.48 9.87 11.39 13.35 7.63 10.81 -
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 0.36 0.47 0.55 0.45 0.67 0.82 -44.42%
P/EPS -7.93 5.94 8.24 8.43 6.73 11.46 15.20 -
EY -12.61 16.85 12.13 11.87 14.85 8.73 6.58 -
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