[UZMA] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[UZMA] UZMA BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 193.41%
YoY- -85.12%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 558,056 443,445 550,121 516,252 473,425 405,902 289,242 9.15%
PBT -5,899 42,942 31,034 21,827 51,337 46,066 32,105 -
Tax -10,330 -7,722 278 -10,421 -10,949 -11,182 -8,243 3.05%
NP -16,229 35,220 31,312 11,406 40,388 34,884 23,862 -
-
NP to SH -23,599 29,704 28,710 5,358 36,007 33,064 22,183 -
-
Tax Rate - 17.98% -0.90% 47.74% 21.33% 24.27% 25.68% -
Total Cost 574,285 408,225 518,809 504,846 433,037 371,018 265,380 10.83%
-
Net Worth 438,439 480,042 458,264 327,587 236,207 128,015 96,277 22.39%
Dividend
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - 9,300 2,639 - -
Div Payout % - - - - 25.83% 7.98% - -
Equity
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 438,439 480,042 458,264 327,587 236,207 128,015 96,277 22.39%
NOSH 320,028 320,028 320,028 277,616 246,049 131,974 130,104 12.74%
Ratio Analysis
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -2.91% 7.94% 5.69% 2.21% 8.53% 8.59% 8.25% -
ROE -5.38% 6.19% 6.26% 1.64% 15.24% 25.83% 23.04% -
Per Share
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 174.38 138.56 177.67 185.96 192.41 307.56 222.32 -3.18%
EPS -7.37 9.28 9.27 1.93 18.60 14.18 17.05 -
DPS 0.00 0.00 0.00 0.00 3.78 2.00 0.00 -
NAPS 1.37 1.50 1.48 1.18 0.96 0.97 0.74 8.55%
Adjusted Per Share Value based on latest NOSH - 290,963
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 128.16 101.84 126.34 118.56 108.73 93.22 66.43 9.15%
EPS -5.42 6.82 6.59 1.23 8.27 7.59 5.09 -
DPS 0.00 0.00 0.00 0.00 2.14 0.61 0.00 -
NAPS 1.0069 1.1025 1.0524 0.7523 0.5425 0.294 0.2211 22.39%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 28/06/19 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.59 0.695 1.08 2.00 1.72 4.95 1.50 -
P/RPS 0.34 0.50 0.61 1.08 0.89 1.61 0.67 -8.64%
P/EPS -8.00 7.49 11.65 103.63 11.75 19.76 8.80 -
EY -12.50 13.35 8.59 0.97 8.51 5.06 11.37 -
DY 0.00 0.00 0.00 0.00 2.20 0.40 0.00 -
P/NAPS 0.43 0.46 0.73 1.69 1.79 5.10 2.03 -18.68%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/08/20 28/08/19 30/08/18 25/02/16 26/02/15 26/02/14 26/02/13 -
Price 0.585 0.625 1.23 1.79 2.46 6.60 1.65 -
P/RPS 0.34 0.45 0.69 0.96 1.28 2.15 0.74 -9.84%
P/EPS -7.93 6.73 13.27 92.75 16.81 26.34 9.68 -
EY -12.61 14.85 7.54 1.08 5.95 3.80 10.33 -
DY 0.00 0.00 0.00 0.00 1.54 0.30 0.00 -
P/NAPS 0.43 0.42 0.83 1.52 2.56 6.80 2.23 -19.70%

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