[UZMA] YoY Annual (Unaudited) Result on 31-Dec-2014 [#4]

Stock
[UZMA] UZMA BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
YoY- 8.9%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 550,121 475,469 516,252 473,425 405,902 289,242 192,560 17.52%
PBT 31,034 52,000 21,827 51,337 46,066 32,105 16,665 10.03%
Tax 278 -5,042 -10,421 -10,949 -11,182 -8,243 -3,875 -
NP 31,312 46,958 11,406 40,388 34,884 23,862 12,790 14.76%
-
NP to SH 28,710 42,589 5,358 36,007 33,064 22,183 12,062 14.26%
-
Tax Rate -0.90% 9.70% 47.74% 21.33% 24.27% 25.68% 23.25% -
Total Cost 518,809 428,511 504,846 433,037 371,018 265,380 179,770 17.70%
-
Net Worth 458,264 398,544 327,587 236,207 128,015 96,277 60,004 36.71%
Dividend
30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - 9,300 2,639 - - -
Div Payout % - - - 25.83% 7.98% - - -
Equity
30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 458,264 398,544 327,587 236,207 128,015 96,277 60,004 36.71%
NOSH 320,028 290,908 277,616 246,049 131,974 130,104 80,006 23.76%
Ratio Analysis
30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.69% 9.88% 2.21% 8.53% 8.59% 8.25% 6.64% -
ROE 6.26% 10.69% 1.64% 15.24% 25.83% 23.04% 20.10% -
Per Share
30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 177.67 163.44 185.96 192.41 307.56 222.32 240.68 -4.56%
EPS 9.27 14.64 1.93 18.60 14.18 17.05 9.73 -0.74%
DPS 0.00 0.00 0.00 3.78 2.00 0.00 0.00 -
NAPS 1.48 1.37 1.18 0.96 0.97 0.74 0.75 11.02%
Adjusted Per Share Value based on latest NOSH - 264,436
30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 126.34 109.20 118.56 108.73 93.22 66.43 44.22 17.52%
EPS 6.59 9.78 1.23 8.27 7.59 5.09 2.77 14.26%
DPS 0.00 0.00 0.00 2.14 0.61 0.00 0.00 -
NAPS 1.0524 0.9153 0.7523 0.5425 0.294 0.2211 0.1378 36.71%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/06/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.08 1.70 2.00 1.72 4.95 1.50 1.13 -
P/RPS 0.61 1.04 1.08 0.89 1.61 0.67 0.47 4.09%
P/EPS 11.65 11.61 103.63 11.75 19.76 8.80 7.50 7.00%
EY 8.59 8.61 0.97 8.51 5.06 11.37 13.34 -6.54%
DY 0.00 0.00 0.00 2.20 0.40 0.00 0.00 -
P/NAPS 0.73 1.24 1.69 1.79 5.10 2.03 1.51 -10.57%
Price Multiplier on Announcement Date
30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/08/18 24/02/17 25/02/16 26/02/15 26/02/14 26/02/13 28/02/12 -
Price 1.23 1.77 1.79 2.46 6.60 1.65 1.30 -
P/RPS 0.69 1.08 0.96 1.28 2.15 0.74 0.54 3.84%
P/EPS 13.27 12.09 92.75 16.81 26.34 9.68 8.62 6.86%
EY 7.54 8.27 1.08 5.95 3.80 10.33 11.60 -6.41%
DY 0.00 0.00 0.00 1.54 0.30 0.00 0.00 -
P/NAPS 0.83 1.29 1.52 2.56 6.80 2.23 1.73 -10.68%

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