[UZMA] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 10.04%
YoY- -17.9%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 489,715 443,445 387,013 367,512 372,335 384,098 373,140 19.85%
PBT 48,314 42,942 24,185 20,955 18,180 14,266 21,970 69.02%
Tax -9,497 -7,722 1,166 394 1,928 4,542 -1,748 208.73%
NP 38,817 35,220 25,351 21,349 20,108 18,808 20,222 54.39%
-
NP to SH 31,896 29,704 22,479 19,894 18,079 17,169 18,196 45.33%
-
Tax Rate 19.66% 17.98% -4.82% -1.88% -10.61% -31.84% 7.96% -
Total Cost 450,898 408,225 361,662 346,163 352,227 365,290 352,918 17.72%
-
Net Worth 499,244 480,042 492,843 489,643 467,241 458,264 441,046 8.60%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 499,244 480,042 492,843 489,643 467,241 458,264 441,046 8.60%
NOSH 320,028 320,028 320,028 320,028 320,028 320,028 320,028 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.93% 7.94% 6.55% 5.81% 5.40% 4.90% 5.42% -
ROE 6.39% 6.19% 4.56% 4.06% 3.87% 3.75% 4.13% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 153.02 138.56 120.93 114.84 116.34 124.05 121.83 16.39%
EPS 9.97 9.28 7.02 6.22 5.65 5.54 5.94 41.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.50 1.54 1.53 1.46 1.48 1.44 5.47%
Adjusted Per Share Value based on latest NOSH - 320,028
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 112.10 101.51 88.59 84.13 85.23 87.93 85.42 19.84%
EPS 7.30 6.80 5.15 4.55 4.14 3.93 4.17 45.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1428 1.0989 1.1282 1.1209 1.0696 1.049 1.0096 8.60%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.875 0.695 0.92 0.575 1.21 1.08 1.49 -
P/RPS 0.57 0.50 0.76 0.50 1.04 0.87 1.22 -39.76%
P/EPS 8.78 7.49 13.10 9.25 21.42 19.48 25.08 -50.29%
EY 11.39 13.35 7.63 10.81 4.67 5.13 3.99 101.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.46 0.60 0.38 0.83 0.73 1.03 -33.36%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 29/05/19 26/02/19 29/11/18 30/08/18 30/05/18 -
Price 0.84 0.625 0.805 0.945 1.03 1.23 0.98 -
P/RPS 0.55 0.45 0.67 0.82 0.89 0.99 0.80 -22.08%
P/EPS 8.43 6.73 11.46 15.20 18.23 22.18 16.50 -36.06%
EY 11.87 14.85 8.73 6.58 5.48 4.51 6.06 56.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.42 0.52 0.62 0.71 0.83 0.68 -14.23%

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