[UZMA] YoY 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- 2.34%
YoY- 70.63%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 91,525 140,086 106,574 97,860 69,877 40,025 29,473 20.76%
PBT 3,157 13,752 12,074 11,945 7,216 2,817 27 120.97%
Tax -1,408 -2,947 -2,179 -2,422 -1,622 290 -69 65.23%
NP 1,749 10,805 9,895 9,523 5,594 3,107 -42 -
-
NP to SH 563 9,257 8,647 9,062 5,311 2,878 -127 -
-
Tax Rate 44.60% 21.43% 18.05% 20.28% 22.48% -10.29% 255.56% -
Total Cost 89,776 129,281 96,679 88,337 64,283 36,918 29,515 20.35%
-
Net Worth 370,394 290,626 145,216 113,439 86,171 52,763 46,831 41.10%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 2,638 - - - -
Div Payout % - - - 29.11% - - - -
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 370,394 290,626 145,216 113,439 86,171 52,763 46,831 41.10%
NOSH 296,315 269,098 132,015 131,906 87,930 79,944 79,375 24.52%
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 1.91% 7.71% 9.28% 9.73% 8.01% 7.76% -0.14% -
ROE 0.15% 3.19% 5.95% 7.99% 6.16% 5.45% -0.27% -
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 30.89 52.06 80.73 74.19 79.47 50.07 37.13 -3.01%
EPS 0.19 3.44 6.55 6.87 6.04 3.60 -0.16 -
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 20.94 32.05 24.38 22.39 15.99 9.16 6.74 20.77%
EPS 0.13 2.12 1.98 2.07 1.22 0.66 -0.03 -
DPS 0.00 0.00 0.00 0.60 0.00 0.00 0.00 -
NAPS 0.8474 0.6649 0.3322 0.2595 0.1971 0.1207 0.1071 41.11%
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 6.22 4.51 4.53 4.35 1.89 2.52 2.88 13.67%
P/EPS 1,010.53 68.31 55.88 47.02 24.83 35.00 -668.75 -
EY 0.10 1.46 1.79 2.13 4.03 2.86 -0.15 -
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 5.83 3.04 4.21 5.39 1.94 2.54 2.72 13.53%
P/EPS 947.37 45.93 51.91 58.22 25.50 35.28 -631.25 -
EY 0.11 2.18 1.93 1.72 3.92 2.83 -0.16 -
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