[UZMA] YoY Annualized Quarter 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- 6.46%
YoY- 16.63%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Revenue 354,140 383,882 566,690 386,206 409,867 421,324 577,230 -7.23%
PBT 2,554 29,942 48,934 33,032 29,012 53,230 53,676 -37.36%
Tax -1,236 -9,568 -4,628 -634 -472 -6,422 -12,912 -30.26%
NP 1,318 20,374 44,306 32,398 28,540 46,808 40,764 -40.97%
-
NP to SH 796 18,186 32,376 30,830 26,433 43,074 34,622 -43.98%
-
Tax Rate 48.39% 31.96% 9.46% 1.92% 1.63% 12.06% 24.06% -
Total Cost 352,822 363,508 522,384 353,808 381,327 374,516 536,466 -6.23%
-
Net Worth 510,444 454,440 502,444 489,643 441,789 363,800 289,858 9.08%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Net Worth 510,444 454,440 502,444 489,643 441,789 363,800 289,858 9.08%
NOSH 352,030 320,028 320,028 320,028 320,028 291,040 268,387 4.25%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
NP Margin 0.37% 5.31% 7.82% 8.39% 6.96% 11.11% 7.06% -
ROE 0.16% 4.00% 6.44% 6.30% 5.98% 11.84% 11.94% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
RPS 100.60 119.95 177.07 120.68 133.60 144.76 215.07 -11.01%
EPS 0.22 5.68 10.12 9.64 8.62 14.80 12.90 -46.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.42 1.57 1.53 1.44 1.25 1.08 4.62%
Adjusted Per Share Value based on latest NOSH - 320,028
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
RPS 81.33 88.16 130.14 88.70 94.13 96.76 132.57 -7.23%
EPS 0.18 4.18 7.44 7.08 6.07 9.89 7.95 -44.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1723 1.0437 1.1539 1.1245 1.0146 0.8355 0.6657 9.08%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 -
Price 0.445 0.565 0.965 0.575 1.28 1.92 2.35 -
P/RPS 0.44 0.47 0.54 0.48 0.96 1.33 1.09 -13.00%
P/EPS 196.80 9.94 9.54 5.97 14.86 12.97 18.22 44.13%
EY 0.51 10.06 10.48 16.75 6.73 7.71 5.49 -30.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.61 0.38 0.89 1.54 2.18 -25.89%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Date 25/02/22 24/02/21 27/02/20 26/02/19 27/02/18 25/08/16 24/08/15 -
Price 0.54 0.735 0.785 0.945 1.41 1.80 1.58 -
P/RPS 0.54 0.61 0.44 0.78 1.06 1.24 0.73 -4.52%
P/EPS 238.81 12.93 7.76 9.81 16.36 12.16 12.25 57.81%
EY 0.42 7.73 12.89 10.19 6.11 8.22 8.16 -36.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.52 0.50 0.62 0.98 1.44 1.46 -19.01%

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