[UZMA] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.61%
YoY- 72.32%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 443,062 538,026 436,477 390,026 275,378 175,210 106,605 26.77%
PBT 40,138 10,108 49,618 49,094 28,680 13,673 -3,264 -
Tax -933 -9,864 -6,581 -11,226 -6,577 -2,113 -26 81.51%
NP 39,205 244 43,037 37,868 22,102 11,560 -3,290 -
-
NP to SH 35,405 -5,736 39,065 36,053 20,922 10,877 -3,356 -
-
Tax Rate 2.32% 97.59% 13.26% 22.87% 22.93% 15.45% - -
Total Cost 403,857 537,782 393,440 352,158 253,276 163,650 109,895 24.20%
-
Net Worth 372,279 312,374 232,951 122,789 89,335 55,986 47,143 41.07%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 3,520 - - - -
Div Payout % - - - 9.77% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 372,279 312,374 232,951 122,789 89,335 55,986 47,143 41.07%
NOSH 290,843 274,012 240,155 132,031 129,471 79,980 79,904 24.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.85% 0.05% 9.86% 9.71% 8.03% 6.60% -3.09% -
ROE 9.51% -1.84% 16.77% 29.36% 23.42% 19.43% -7.12% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 152.34 196.35 181.75 295.40 212.69 219.07 133.42 2.23%
EPS 12.17 -2.09 16.27 27.31 16.16 13.60 -4.20 -
DPS 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 1.28 1.14 0.97 0.93 0.69 0.70 0.59 13.76%
Adjusted Per Share Value based on latest NOSH - 132,026
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 101.78 123.59 100.26 89.59 63.26 40.25 24.49 26.77%
EPS 8.13 -1.32 8.97 8.28 4.81 2.50 -0.77 -
DPS 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
NAPS 0.8552 0.7176 0.5351 0.2821 0.2052 0.1286 0.1083 41.07%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.71 1.98 3.82 4.32 1.51 1.79 1.04 -
P/RPS 1.12 1.01 2.10 1.46 0.71 0.82 0.78 6.20%
P/EPS 14.05 -94.59 23.48 15.82 9.34 13.16 -24.76 -
EY 7.12 -1.06 4.26 6.32 10.70 7.60 -4.04 -
DY 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
P/NAPS 1.34 1.74 3.94 4.65 2.19 2.56 1.76 -4.43%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 25/11/14 26/11/13 21/11/12 29/11/11 29/11/10 -
Price 1.30 2.17 2.61 4.90 1.51 1.19 0.95 -
P/RPS 0.85 1.11 1.44 1.66 0.71 0.54 0.71 3.04%
P/EPS 10.68 -103.66 16.05 17.94 9.34 8.75 -22.62 -
EY 9.36 -0.96 6.23 5.57 10.70 11.43 -4.42 -
DY 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
P/NAPS 1.02 1.90 2.69 5.27 2.19 1.70 1.61 -7.31%

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