[UZMA] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 102.6%
YoY- -4.7%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 375,712 210,662 288,615 204,292 186,757 125,168 75,151 28.04%
PBT 26,595 26,615 26,838 24,376 24,126 13,331 5,536 27.26%
Tax -433 -3,211 -6,456 -4,981 -5,264 -2,928 -320 4.75%
NP 26,162 23,404 20,382 19,395 18,862 10,403 5,216 28.11%
-
NP to SH 24,231 21,537 17,311 17,075 17,917 10,001 4,867 27.96%
-
Tax Rate 1.63% 12.06% 24.06% 20.43% 21.82% 21.96% 5.78% -
Total Cost 349,550 187,258 268,233 184,897 167,895 114,765 69,935 28.04%
-
Net Worth 441,789 363,800 289,858 145,150 113,549 82,430 52,832 38.57%
Dividend
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - 2,640 - - -
Div Payout % - - - - 14.74% - - -
Equity
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 441,789 363,800 289,858 145,150 113,549 82,430 52,832 38.57%
NOSH 320,028 291,040 268,387 131,955 132,033 84,112 80,049 23.72%
Ratio Analysis
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.96% 11.11% 7.06% 9.49% 10.10% 8.31% 6.94% -
ROE 5.48% 5.92% 5.97% 11.76% 15.78% 12.13% 9.21% -
Per Share
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 122.46 72.38 107.54 154.82 141.45 148.81 93.88 4.16%
EPS 7.90 7.40 6.45 12.94 13.57 11.89 6.08 4.10%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.44 1.25 1.08 1.10 0.86 0.98 0.66 12.73%
Adjusted Per Share Value based on latest NOSH - 132,015
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 86.01 48.22 66.07 46.77 42.75 28.65 17.20 28.05%
EPS 5.55 4.93 3.96 3.91 4.10 2.29 1.11 28.04%
DPS 0.00 0.00 0.00 0.00 0.60 0.00 0.00 -
NAPS 1.0113 0.8328 0.6635 0.3323 0.2599 0.1887 0.1209 38.58%
Price Multiplier on Financial Quarter End Date
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.28 1.92 2.35 3.66 3.23 1.50 1.26 -
P/RPS 1.05 2.65 2.19 2.36 2.28 1.01 1.34 -3.67%
P/EPS 16.21 25.95 36.43 28.28 23.80 12.62 20.72 -3.70%
EY 6.17 3.85 2.74 3.54 4.20 7.93 4.83 3.83%
DY 0.00 0.00 0.00 0.00 0.62 0.00 0.00 -
P/NAPS 0.89 1.54 2.18 3.33 3.76 1.53 1.91 -11.06%
Price Multiplier on Announcement Date
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 27/02/18 25/08/16 24/08/15 26/08/14 15/08/13 30/08/12 24/08/11 -
Price 1.41 1.80 1.58 3.40 4.00 1.54 1.27 -
P/RPS 1.15 2.49 1.47 2.20 2.83 1.03 1.35 -2.43%
P/EPS 17.85 24.32 24.50 26.28 29.48 12.95 20.89 -2.38%
EY 5.60 4.11 4.08 3.81 3.39 7.72 4.79 2.42%
DY 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
P/NAPS 0.98 1.44 1.46 3.09 4.65 1.57 1.92 -9.81%

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