[UZMA] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 102.34%
YoY- 79.15%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 210,662 288,615 204,292 186,757 125,168 75,151 49,884 27.10%
PBT 26,615 26,838 24,376 24,126 13,331 5,536 -2,598 -
Tax -3,211 -6,456 -4,981 -5,264 -2,928 -320 -100 78.18%
NP 23,404 20,382 19,395 18,862 10,403 5,216 -2,698 -
-
NP to SH 21,537 17,311 17,075 17,917 10,001 4,867 -2,803 -
-
Tax Rate 12.06% 24.06% 20.43% 21.82% 21.96% 5.78% - -
Total Cost 187,258 268,233 184,897 167,895 114,765 69,935 52,582 23.55%
-
Net Worth 363,800 289,858 145,150 113,549 82,430 52,832 47,250 40.47%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 2,640 - - - -
Div Payout % - - - 14.74% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 363,800 289,858 145,150 113,549 82,430 52,832 47,250 40.47%
NOSH 291,040 268,387 131,955 132,033 84,112 80,049 80,085 23.96%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.11% 7.06% 9.49% 10.10% 8.31% 6.94% -5.41% -
ROE 5.92% 5.97% 11.76% 15.78% 12.13% 9.21% -5.93% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 72.38 107.54 154.82 141.45 148.81 93.88 62.29 2.53%
EPS 7.40 6.45 12.94 13.57 11.89 6.08 -3.50 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.25 1.08 1.10 0.86 0.98 0.66 0.59 13.31%
Adjusted Per Share Value based on latest NOSH - 131,906
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 48.20 66.03 46.74 42.73 28.64 17.19 11.41 27.11%
EPS 4.93 3.96 3.91 4.10 2.29 1.11 -0.64 -
DPS 0.00 0.00 0.00 0.60 0.00 0.00 0.00 -
NAPS 0.8323 0.6632 0.3321 0.2598 0.1886 0.1209 0.1081 40.47%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.92 2.35 3.66 3.23 1.50 1.26 1.07 -
P/RPS 2.65 2.19 2.36 2.28 1.01 1.34 1.72 7.46%
P/EPS 25.95 36.43 28.28 23.80 12.62 20.72 -30.57 -
EY 3.85 2.74 3.54 4.20 7.93 4.83 -3.27 -
DY 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
P/NAPS 1.54 2.18 3.33 3.76 1.53 1.91 1.81 -2.65%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 24/08/15 26/08/14 15/08/13 30/08/12 24/08/11 27/08/10 -
Price 1.80 1.58 3.40 4.00 1.54 1.27 1.01 -
P/RPS 2.49 1.47 2.20 2.83 1.03 1.35 1.62 7.42%
P/EPS 24.32 24.50 26.28 29.48 12.95 20.89 -28.86 -
EY 4.11 4.08 3.81 3.39 7.72 4.79 -3.47 -
DY 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
P/NAPS 1.44 1.46 3.09 4.65 1.57 1.92 1.71 -2.82%

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