[UZMA] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -10.53%
YoY- -4.44%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 350,104 353,749 476,548 594,116 390,872 355,588 221,164 7.31%
PBT 28,924 26,744 93,832 52,344 49,208 48,724 24,460 2.61%
Tax 2,588 -1,301 -7,212 -14,036 -11,208 -11,368 -5,224 -
NP 31,512 25,442 86,620 38,308 38,000 37,356 19,236 7.88%
-
NP to SH 28,960 23,828 83,896 32,216 33,712 35,420 18,760 6.90%
-
Tax Rate -8.95% 4.86% 7.69% 26.81% 22.78% 23.33% 21.36% -
Total Cost 318,592 328,306 389,928 555,808 352,872 318,232 201,928 7.26%
-
Net Worth 467,241 428,234 360,717 275,601 137,384 106,893 73,883 32.78%
Dividend
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 467,241 428,234 360,717 275,601 137,384 106,893 73,883 32.78%
NOSH 320,028 320,028 290,901 267,574 132,100 131,967 80,308 23.68%
Ratio Analysis
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.00% 7.19% 18.18% 6.45% 9.72% 10.51% 8.70% -
ROE 6.20% 5.56% 23.26% 11.69% 24.54% 33.14% 25.39% -
Per Share
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 109.40 118.13 163.82 222.04 295.89 269.45 275.39 -13.23%
EPS 9.04 7.96 28.84 12.04 25.52 26.84 23.36 -13.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.43 1.24 1.03 1.04 0.81 0.92 7.35%
Adjusted Per Share Value based on latest NOSH - 267,574
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 90.41 91.35 123.07 153.43 100.94 91.83 57.11 7.31%
EPS 7.48 6.15 21.67 8.32 8.71 9.15 4.84 6.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2066 1.1059 0.9315 0.7117 0.3548 0.276 0.1908 32.78%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.21 1.44 1.78 2.08 6.45 2.00 1.33 -
P/RPS 1.11 1.22 1.09 0.94 2.18 0.74 0.48 13.75%
P/EPS 13.37 18.10 6.17 17.28 25.27 7.45 5.69 14.03%
EY 7.48 5.53 16.20 5.79 3.96 13.42 17.56 -12.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.01 1.44 2.02 6.20 2.47 1.45 -8.21%
Price Multiplier on Announcement Date
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/11/18 29/11/17 25/05/16 25/05/15 26/05/14 22/05/13 23/05/12 -
Price 1.03 1.54 1.88 2.34 5.79 3.10 1.33 -
P/RPS 0.94 1.30 1.15 1.05 1.96 1.15 0.48 10.88%
P/EPS 11.38 19.35 6.52 19.44 22.69 11.55 5.69 11.24%
EY 8.79 5.17 15.34 5.15 4.41 8.66 17.56 -10.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.08 1.52 2.27 5.57 3.83 1.45 -10.39%

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