[UZMA] YoY 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- 2.6%
YoY- -4.58%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 110,400 91,525 140,086 106,574 97,860 69,877 40,025 16.86%
PBT 6,510 3,157 13,752 12,074 11,945 7,216 2,817 13.73%
Tax 570 -1,408 -2,947 -2,179 -2,422 -1,622 290 10.93%
NP 7,080 1,749 10,805 9,895 9,523 5,594 3,107 13.48%
-
NP to SH 6,360 563 9,257 8,647 9,062 5,311 2,878 12.95%
-
Tax Rate -8.76% 44.60% 21.43% 18.05% 20.28% 22.48% -10.29% -
Total Cost 103,320 89,776 129,281 96,679 88,337 64,283 36,918 17.12%
-
Net Worth 441,789 370,394 290,626 145,216 113,439 86,171 52,763 38.60%
Dividend
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - 2,638 - - -
Div Payout % - - - - 29.11% - - -
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 441,789 370,394 290,626 145,216 113,439 86,171 52,763 38.60%
NOSH 320,028 296,315 269,098 132,015 131,906 87,930 79,944 23.74%
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 6.41% 1.91% 7.71% 9.28% 9.73% 8.01% 7.76% -
ROE 1.44% 0.15% 3.19% 5.95% 7.99% 6.16% 5.45% -
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 35.98 30.89 52.06 80.73 74.19 79.47 50.07 -4.94%
EPS 2.07 0.19 3.44 6.55 6.87 6.04 3.60 -8.14%
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 28.51 23.64 36.18 27.52 25.27 18.05 10.34 16.85%
EPS 1.64 0.15 2.39 2.23 2.34 1.37 0.74 13.00%
DPS 0.00 0.00 0.00 0.00 0.68 0.00 0.00 -
NAPS 1.1409 0.9565 0.7505 0.375 0.293 0.2225 0.1363 38.59%
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 3.56 6.22 4.51 4.53 4.35 1.89 2.52 5.45%
P/EPS 61.75 1,010.53 68.31 55.88 47.02 24.83 35.00 9.11%
EY 1.62 0.10 1.46 1.79 2.13 4.03 2.86 -8.36%
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 3.92 5.83 3.04 4.21 5.39 1.94 2.54 6.89%
P/EPS 68.02 947.37 45.93 51.91 58.22 25.50 35.28 10.61%
EY 1.47 0.11 2.18 1.93 1.72 3.92 2.83 -9.57%
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