[UZMA] YoY Cumulative 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- 71.59%
YoY- 8.35%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 467,644 332,297 403,520 327,358 292,520 206,534 131,408 21.55%
PBT 28,964 30,104 7,581 37,214 36,821 21,510 10,255 17.30%
Tax -2,469 -700 -7,398 -4,936 -8,420 -4,933 -1,585 7.05%
NP 26,495 29,404 183 32,278 28,401 16,577 8,670 18.73%
-
NP to SH 24,131 26,554 -4,302 29,299 27,040 15,692 8,158 18.14%
-
Tax Rate 8.52% 2.33% 97.59% 13.26% 22.87% 22.93% 15.46% -
Total Cost 441,149 302,893 403,337 295,080 264,119 189,957 122,738 21.73%
-
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 - - - - 2,640 - - -
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 5.47% 7.13% -1.38% 12.58% 22.02% 17.57% 14.57% -
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 152.68 114.25 147.26 136.31 221.55 159.52 164.30 -1.12%
EPS 7.88 9.13 -1.57 12.20 20.48 12.12 10.20 -3.88%
DPS 0.00 0.00 0.00 0.00 2.00 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 107.40 76.31 92.67 75.18 67.18 47.43 30.18 21.55%
EPS 5.54 6.10 -0.99 6.73 6.21 3.60 1.87 18.17%
DPS 0.00 0.00 0.00 0.00 0.61 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 0.98 1.50 1.34 2.80 1.95 0.95 1.09 -1.62%
P/EPS 18.91 18.73 -126.11 31.31 21.09 12.46 17.55 1.15%
EY 5.29 5.34 -0.79 3.19 4.74 8.03 5.70 -1.14%
DY 0.00 0.00 0.00 0.00 0.46 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 0.64 1.14 1.47 1.91 2.21 0.95 0.72 -1.79%
P/EPS 12.44 14.24 -138.22 21.39 23.93 12.46 11.67 0.98%
EY 8.04 7.02 -0.72 4.67 4.18 8.03 8.57 -0.97%
DY 0.00 0.00 0.00 0.00 0.41 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