[UZMA] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 114.94%
YoY- 1.38%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 193,103 375,712 210,662 288,615 204,292 186,757 125,168 6.89%
PBT 16,516 26,595 26,615 26,838 24,376 24,126 13,331 3.34%
Tax -317 -433 -3,211 -6,456 -4,981 -5,264 -2,928 -28.94%
NP 16,199 26,162 23,404 20,382 19,395 18,862 10,403 7.04%
-
NP to SH 15,415 24,231 21,537 17,311 17,075 17,917 10,001 6.87%
-
Tax Rate 1.92% 1.63% 12.06% 24.06% 20.43% 21.82% 21.96% -
Total Cost 176,904 349,550 187,258 268,233 184,897 167,895 114,765 6.87%
-
Net Worth 489,643 441,789 363,800 289,858 145,150 113,549 82,430 31.49%
Dividend
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - 2,640 - -
Div Payout % - - - - - 14.74% - -
Equity
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 489,643 441,789 363,800 289,858 145,150 113,549 82,430 31.49%
NOSH 320,028 320,028 291,040 268,387 131,955 132,033 84,112 22.79%
Ratio Analysis
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.39% 6.96% 11.11% 7.06% 9.49% 10.10% 8.31% -
ROE 3.15% 5.48% 5.92% 5.97% 11.76% 15.78% 12.13% -
Per Share
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 60.34 122.46 72.38 107.54 154.82 141.45 148.81 -12.95%
EPS 4.82 7.90 7.40 6.45 12.94 13.57 11.89 -12.95%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.53 1.44 1.25 1.08 1.10 0.86 0.98 7.08%
Adjusted Per Share Value based on latest NOSH - 269,098
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 44.18 85.96 48.20 66.03 46.74 42.73 28.64 6.88%
EPS 3.53 5.54 4.93 3.96 3.91 4.10 2.29 6.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.60 0.00 -
NAPS 1.1202 1.0107 0.8323 0.6632 0.3321 0.2598 0.1886 31.49%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.575 1.28 1.92 2.35 3.66 3.23 1.50 -
P/RPS 0.95 1.05 2.65 2.19 2.36 2.28 1.01 -0.93%
P/EPS 11.94 16.21 25.95 36.43 28.28 23.80 12.62 -0.84%
EY 8.38 6.17 3.85 2.74 3.54 4.20 7.93 0.85%
DY 0.00 0.00 0.00 0.00 0.00 0.62 0.00 -
P/NAPS 0.38 0.89 1.54 2.18 3.33 3.76 1.53 -19.26%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/02/19 27/02/18 25/08/16 24/08/15 26/08/14 15/08/13 30/08/12 -
Price 0.945 1.41 1.80 1.58 3.40 4.00 1.54 -
P/RPS 1.57 1.15 2.49 1.47 2.20 2.83 1.03 6.69%
P/EPS 19.62 17.85 24.32 24.50 26.28 29.48 12.95 6.59%
EY 5.10 5.60 4.11 4.08 3.81 3.39 7.72 -6.17%
DY 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
P/NAPS 0.62 0.98 1.44 1.46 3.09 4.65 1.57 -13.30%

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