[UZMA] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[UZMA] UZMA BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 49.05%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 475,469 516,252 473,425 405,902 289,242 192,560 116,099 26.46%
PBT 52,000 21,827 51,337 46,066 32,105 16,665 -2,167 -
Tax -5,042 -10,421 -10,949 -11,182 -8,243 -3,875 938 -
NP 46,958 11,406 40,388 34,884 23,862 12,790 -1,229 -
-
NP to SH 42,589 5,358 36,007 33,064 22,183 12,062 -2,049 -
-
Tax Rate 9.70% 47.74% 21.33% 24.27% 25.68% 23.25% - -
Total Cost 428,511 504,846 433,037 371,018 265,380 179,770 117,328 24.07%
-
Net Worth 398,544 327,587 236,207 128,015 96,277 60,004 48,024 42.24%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 9,300 2,639 - - - -
Div Payout % - - 25.83% 7.98% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 398,544 327,587 236,207 128,015 96,277 60,004 48,024 42.24%
NOSH 290,908 277,616 246,049 131,974 130,104 80,006 80,040 23.97%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.88% 2.21% 8.53% 8.59% 8.25% 6.64% -1.06% -
ROE 10.69% 1.64% 15.24% 25.83% 23.04% 20.10% -4.27% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 163.44 185.96 192.41 307.56 222.32 240.68 145.05 2.00%
EPS 14.64 1.93 18.60 14.18 17.05 9.73 -2.56 -
DPS 0.00 0.00 3.78 2.00 0.00 0.00 0.00 -
NAPS 1.37 1.18 0.96 0.97 0.74 0.75 0.60 14.73%
Adjusted Per Share Value based on latest NOSH - 132,008
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 109.22 118.59 108.75 93.24 66.44 44.23 26.67 26.46%
EPS 9.78 1.23 8.27 7.60 5.10 2.77 -0.47 -
DPS 0.00 0.00 2.14 0.61 0.00 0.00 0.00 -
NAPS 0.9155 0.7525 0.5426 0.2941 0.2212 0.1378 0.1103 42.24%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.70 2.00 1.72 4.95 1.50 1.13 1.12 -
P/RPS 1.04 1.08 0.89 1.61 0.67 0.47 0.77 5.13%
P/EPS 11.61 103.63 11.75 19.76 8.80 7.50 -43.75 -
EY 8.61 0.97 8.51 5.06 11.37 13.34 -2.29 -
DY 0.00 0.00 2.20 0.40 0.00 0.00 0.00 -
P/NAPS 1.24 1.69 1.79 5.10 2.03 1.51 1.87 -6.61%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 26/02/15 26/02/14 26/02/13 28/02/12 28/02/11 -
Price 1.77 1.79 2.46 6.60 1.65 1.30 1.51 -
P/RPS 1.08 0.96 1.28 2.15 0.74 0.54 1.04 0.63%
P/EPS 12.09 92.75 16.81 26.34 9.68 8.62 -58.99 -
EY 8.27 1.08 5.95 3.80 10.33 11.60 -1.70 -
DY 0.00 0.00 1.54 0.30 0.00 0.00 0.00 -
P/NAPS 1.29 1.52 2.56 6.80 2.23 1.73 2.52 -10.55%

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