[UZMA] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -48.66%
YoY- 24.41%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 566,690 386,206 409,867 421,324 577,230 408,584 373,514 6.61%
PBT 48,934 33,032 29,012 53,230 53,676 48,752 48,252 0.21%
Tax -4,628 -634 -472 -6,422 -12,912 -9,962 -10,528 -11.86%
NP 44,306 32,398 28,540 46,808 40,764 38,790 37,724 2.50%
-
NP to SH 32,376 30,830 26,433 43,074 34,622 34,150 35,834 -1.54%
-
Tax Rate 9.46% 1.92% 1.63% 12.06% 24.06% 20.43% 21.82% -
Total Cost 522,384 353,808 381,327 374,516 536,466 369,794 335,790 7.02%
-
Net Worth 502,444 489,643 441,789 363,800 289,858 145,150 113,549 25.67%
Dividend
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - 5,281 -
Div Payout % - - - - - - 14.74% -
Equity
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 502,444 489,643 441,789 363,800 289,858 145,150 113,549 25.67%
NOSH 320,028 320,028 320,028 291,040 268,387 131,955 132,033 14.57%
Ratio Analysis
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 7.82% 8.39% 6.96% 11.11% 7.06% 9.49% 10.10% -
ROE 6.44% 6.30% 5.98% 11.84% 11.94% 23.53% 31.56% -
Per Share
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 177.07 120.68 133.60 144.76 215.07 309.64 282.89 -6.94%
EPS 10.12 9.64 8.62 14.80 12.90 25.88 27.14 -14.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.57 1.53 1.44 1.25 1.08 1.10 0.86 9.69%
Adjusted Per Share Value based on latest NOSH - 296,315
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 129.65 88.36 93.77 96.39 132.06 93.48 85.45 6.61%
EPS 7.41 7.05 6.05 9.85 7.92 7.81 8.20 -1.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.21 -
NAPS 1.1495 1.1202 1.0107 0.8323 0.6632 0.3321 0.2598 25.67%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.965 0.575 1.28 1.92 2.35 3.66 3.23 -
P/RPS 0.54 0.48 0.96 1.33 1.09 1.18 1.14 -10.84%
P/EPS 9.54 5.97 14.86 12.97 18.22 14.14 11.90 -3.34%
EY 10.48 16.75 6.73 7.71 5.49 7.07 8.40 3.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.24 -
P/NAPS 0.61 0.38 0.89 1.54 2.18 3.33 3.76 -24.38%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/02/20 26/02/19 27/02/18 25/08/16 24/08/15 26/08/14 15/08/13 -
Price 0.785 0.945 1.41 1.80 1.58 3.40 4.00 -
P/RPS 0.44 0.78 1.06 1.24 0.73 1.10 1.41 -16.38%
P/EPS 7.76 9.81 16.36 12.16 12.25 13.14 14.74 -9.38%
EY 12.89 10.19 6.11 8.22 8.16 7.61 6.79 10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
P/NAPS 0.50 0.62 0.98 1.44 1.46 3.09 4.65 -29.01%

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