[UZMA] YoY Cumulative 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- 50.92%
YoY- 72.32%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 332,297 403,520 327,358 292,520 206,534 131,408 79,954 26.77%
PBT 30,104 7,581 37,214 36,821 21,510 10,255 -2,448 -
Tax -700 -7,398 -4,936 -8,420 -4,933 -1,585 -20 80.76%
NP 29,404 183 32,278 28,401 16,577 8,670 -2,468 -
-
NP to SH 26,554 -4,302 29,299 27,040 15,692 8,158 -2,517 -
-
Tax Rate 2.33% 97.59% 13.26% 22.87% 22.93% 15.46% - -
Total Cost 302,893 403,337 295,080 264,119 189,957 122,738 82,422 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 - - - 2,640 - - - -
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 7.13% -1.38% 12.58% 22.02% 17.57% 14.57% -5.34% -
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 114.25 147.26 136.31 221.55 159.52 164.30 100.06 2.23%
EPS 9.13 -1.57 12.20 20.48 12.12 10.20 -3.15 -
DPS 0.00 0.00 0.00 2.00 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 76.02 92.32 74.89 66.92 47.25 30.06 18.29 26.77%
EPS 6.08 -0.98 6.70 6.19 3.59 1.87 -0.58 -
DPS 0.00 0.00 0.00 0.60 0.00 0.00 0.00 -
NAPS 0.8517 0.7147 0.533 0.2809 0.2044 0.1281 0.1079 41.06%
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 1.50 1.34 2.80 1.95 0.95 1.09 1.04 6.28%
P/EPS 18.73 -126.11 31.31 21.09 12.46 17.55 -33.02 -
EY 5.34 -0.79 3.19 4.74 8.03 5.70 -3.03 -
DY 0.00 0.00 0.00 0.46 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 1.14 1.47 1.91 2.21 0.95 0.72 0.95 3.08%
P/EPS 14.24 -138.22 21.39 23.93 12.46 11.67 -30.16 -
EY 7.02 -0.72 4.67 4.18 8.03 8.57 -3.32 -
DY 0.00 0.00 0.00 0.41 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