[UZMA] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 14.39%
YoY- 8.35%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 400,837 443,062 538,026 436,477 390,026 275,378 175,210 13.56%
PBT 24,826 40,138 10,108 49,618 49,094 28,680 13,673 9.60%
Tax -2,116 -933 -9,864 -6,581 -11,226 -6,577 -2,113 0.02%
NP 22,710 39,205 244 43,037 37,868 22,102 11,560 10.94%
-
NP to SH 20,683 35,405 -5,736 39,065 36,053 20,922 10,877 10.38%
-
Tax Rate 8.52% 2.32% 97.59% 13.26% 22.87% 22.93% 15.45% -
Total Cost 378,127 403,857 537,782 393,440 352,158 253,276 163,650 13.74%
-
Net Worth 441,046 372,279 312,374 232,951 122,789 89,335 55,986 37.34%
Dividend
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - 3,520 - - -
Div Payout % - - - - 9.77% - - -
Equity
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 441,046 372,279 312,374 232,951 122,789 89,335 55,986 37.34%
NOSH 320,028 290,843 274,012 240,155 132,031 129,471 79,980 23.76%
Ratio Analysis
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.67% 8.85% 0.05% 9.86% 9.71% 8.03% 6.60% -
ROE 4.69% 9.51% -1.84% 16.77% 29.36% 23.42% 19.43% -
Per Share
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 130.87 152.34 196.35 181.75 295.40 212.69 219.07 -7.61%
EPS 6.75 12.17 -2.09 16.27 27.31 16.16 13.60 -10.21%
DPS 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
NAPS 1.44 1.28 1.14 0.97 0.93 0.69 0.70 11.72%
Adjusted Per Share Value based on latest NOSH - 253,609
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 92.06 101.75 123.56 100.24 89.57 63.24 40.24 13.56%
EPS 4.75 8.13 -1.32 8.97 8.28 4.81 2.50 10.37%
DPS 0.00 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 1.0129 0.855 0.7174 0.535 0.282 0.2052 0.1286 37.34%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.49 1.71 1.98 3.82 4.32 1.51 1.79 -
P/RPS 1.14 1.12 1.01 2.10 1.46 0.71 0.82 5.19%
P/EPS 22.06 14.05 -94.59 23.48 15.82 9.34 13.16 8.26%
EY 4.53 7.12 -1.06 4.26 6.32 10.70 7.60 -7.64%
DY 0.00 0.00 0.00 0.00 0.62 0.00 0.00 -
P/NAPS 1.03 1.34 1.74 3.94 4.65 2.19 2.56 -13.06%
Price Multiplier on Announcement Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/05/18 29/11/16 27/11/15 25/11/14 26/11/13 21/11/12 29/11/11 -
Price 0.98 1.30 2.17 2.61 4.90 1.51 1.19 -
P/RPS 0.75 0.85 1.11 1.44 1.66 0.71 0.54 5.18%
P/EPS 14.51 10.68 -103.66 16.05 17.94 9.34 8.75 8.08%
EY 6.89 9.36 -0.96 6.23 5.57 10.70 11.43 -7.48%
DY 0.00 0.00 0.00 0.00 0.54 0.00 0.00 -
P/NAPS 0.68 1.02 1.90 2.69 5.27 2.19 1.70 -13.14%

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