[UZMA] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 35.59%
YoY- -38.39%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 191,941 283,345 193,103 375,712 210,662 288,615 204,292 -0.95%
PBT 14,971 24,467 16,516 26,595 26,615 26,838 24,376 -7.21%
Tax -4,784 -2,314 -317 -433 -3,211 -6,456 -4,981 -0.61%
NP 10,187 22,153 16,199 26,162 23,404 20,382 19,395 -9.41%
-
NP to SH 9,093 16,188 15,415 24,231 21,537 17,311 17,075 -9.22%
-
Tax Rate 31.96% 9.46% 1.92% 1.63% 12.06% 24.06% 20.43% -
Total Cost 181,754 261,192 176,904 349,550 187,258 268,233 184,897 -0.26%
-
Net Worth 454,440 502,444 489,643 441,789 363,800 289,858 145,150 19.16%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 454,440 502,444 489,643 441,789 363,800 289,858 145,150 19.16%
NOSH 320,028 320,028 320,028 320,028 291,040 268,387 131,955 14.57%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.31% 7.82% 8.39% 6.96% 11.11% 7.06% 9.49% -
ROE 2.00% 3.22% 3.15% 5.48% 5.92% 5.97% 11.76% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 59.98 88.54 60.34 122.46 72.38 107.54 154.82 -13.55%
EPS 2.84 5.06 4.82 7.90 7.40 6.45 12.94 -20.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.57 1.53 1.44 1.25 1.08 1.10 4.00%
Adjusted Per Share Value based on latest NOSH - 320,028
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 44.08 65.07 44.35 86.29 48.38 66.28 46.92 -0.95%
EPS 2.09 3.72 3.54 5.56 4.95 3.98 3.92 -9.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0437 1.1539 1.1245 1.0146 0.8355 0.6657 0.3333 19.16%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 -
Price 0.565 0.965 0.575 1.28 1.92 2.35 3.66 -
P/RPS 0.94 1.09 0.95 1.05 2.65 2.19 2.36 -13.18%
P/EPS 19.89 19.08 11.94 16.21 25.95 36.43 28.28 -5.26%
EY 5.03 5.24 8.38 6.17 3.85 2.74 3.54 5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.61 0.38 0.89 1.54 2.18 3.33 -27.78%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/02/21 27/02/20 26/02/19 27/02/18 25/08/16 24/08/15 26/08/14 -
Price 0.735 0.785 0.945 1.41 1.80 1.58 3.40 -
P/RPS 1.23 0.89 1.57 1.15 2.49 1.47 2.20 -8.54%
P/EPS 25.87 15.52 19.62 17.85 24.32 24.50 26.28 -0.24%
EY 3.87 6.44 5.10 5.60 4.11 4.08 3.81 0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.62 0.98 1.44 1.46 3.09 -23.94%

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