[UZMA] YoY 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- 144.7%
YoY- 44.01%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
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 151,753 138,909 82,477 112,732 146,067 113,382 82,708 8.42%
PBT -40,978 20,827 2,070 14,246 14,123 9,245 10,595 -
Tax -4,292 -6,141 2,747 -3,023 -6,013 -2,762 -3,310 3.52%
NP -45,270 14,686 4,817 11,223 8,110 6,483 7,285 -
-
NP to SH -45,223 11,804 4,579 9,660 6,708 6,024 6,491 -
-
Tax Rate - 29.49% -132.71% 21.22% 42.58% 29.88% 31.24% -
Total Cost 197,023 124,223 77,660 101,509 137,957 106,899 75,423 13.65%
-
Net Worth 438,439 480,042 458,264 343,337 253,859 128,047 97,763 22.14%
Dividend
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - 9,995 - - -
Div Payout % - - - - 149.01% - - -
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 438,439 480,042 458,264 343,337 253,859 128,047 97,763 22.14%
NOSH 320,028 320,028 320,028 290,963 264,436 132,008 132,113 12.51%
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 -29.83% 10.57% 5.84% 9.96% 5.55% 5.72% 8.81% -
ROE -10.31% 2.46% 1.00% 2.81% 2.64% 4.70% 6.64% -
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 47.42 43.41 26.64 38.74 55.24 85.89 62.60 -3.63%
EPS -14.13 3.69 1.48 3.32 2.54 2.58 4.92 -
DPS 0.00 0.00 0.00 0.00 3.78 0.00 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 34.85 31.90 18.94 25.89 33.55 26.04 18.99 8.43%
EPS -10.39 2.71 1.05 2.22 1.54 1.38 1.49 -
DPS 0.00 0.00 0.00 0.00 2.30 0.00 0.00 -
NAPS 1.0069 1.1025 1.0524 0.7885 0.583 0.2941 0.2245 22.14%
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 1.24 1.60 4.05 5.16 3.11 5.76 2.40 -8.42%
P/EPS -4.18 18.84 73.03 60.24 67.80 108.47 30.53 -
EY -23.95 5.31 1.37 1.66 1.47 0.92 3.28 -
DY 0.00 0.00 0.00 0.00 2.20 0.00 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 1.23 1.44 4.62 4.62 4.45 7.68 2.64 -9.68%
P/EPS -4.14 16.94 83.17 53.92 96.98 144.63 33.58 -
EY -24.16 5.90 1.20 1.85 1.03 0.69 2.98 -
DY 0.00 0.00 0.00 0.00 1.54 0.00 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