[UZMA] YoY TTM 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- 9.62%
YoY- 5.34%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 373,140 439,549 549,587 440,740 375,228 267,686 167,553 13.09%
PBT 21,970 45,208 21,704 46,459 47,416 27,920 10,536 11.96%
Tax -1,748 -4,690 -13,411 -7,698 -11,730 -7,223 -627 17.07%
NP 20,222 40,518 8,293 38,761 35,686 20,697 9,909 11.59%
-
NP to SH 18,196 36,117 2,406 35,323 33,531 19,596 8,626 12.16%
-
Tax Rate 7.96% 10.37% 61.79% 16.57% 24.74% 25.87% 5.95% -
Total Cost 352,918 399,031 541,294 401,979 339,542 246,989 157,644 13.19%
-
Net Worth 441,046 373,358 323,344 246,001 0 91,108 0 -
Dividend
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 9,995 - 2,638 - - -
Div Payout % - - 415.45% - 7.87% - - -
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 441,046 373,358 323,344 246,001 0 91,108 0 -
NOSH 320,028 291,686 283,635 253,609 132,026 132,041 80,072 23.74%
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 5.42% 9.22% 1.51% 8.79% 9.51% 7.73% 5.91% -
ROE 4.13% 9.67% 0.74% 14.36% 0.00% 21.51% 0.00% -
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 121.83 150.69 193.77 173.79 284.21 202.73 209.25 -7.97%
EPS 5.94 12.38 0.85 13.93 25.40 14.84 10.77 -8.74%
DPS 0.00 0.00 3.52 0.00 2.00 0.00 0.00 -
NAPS 1.44 1.28 1.14 0.97 0.00 0.69 0.00 -
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 85.71 100.97 126.25 101.24 86.19 61.49 38.49 13.09%
EPS 4.18 8.30 0.55 8.11 7.70 4.50 1.98 12.17%
DPS 0.00 0.00 2.30 0.00 0.61 0.00 0.00 -
NAPS 1.0131 0.8576 0.7428 0.5651 0.00 0.2093 0.00 -
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 1.22 1.13 1.02 2.20 1.52 0.74 0.86 5.52%
P/EPS 25.08 13.81 233.42 27.43 17.01 10.17 16.62 6.53%
EY 3.99 7.24 0.43 3.65 5.88 9.83 6.02 -6.12%
DY 0.00 0.00 1.78 0.00 0.46 0.00 0.00 -
P/NAPS 1.03 1.34 1.74 3.94 0.00 2.19 0.00 -
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 0.80 0.86 1.12 1.50 1.72 0.74 0.57 5.34%
P/EPS 16.50 10.50 255.81 18.74 19.29 10.17 11.05 6.35%
EY 6.06 9.52 0.39 5.34 5.18 9.83 9.05 -5.97%
DY 0.00 0.00 1.62 0.00 0.41 0.00 0.00 -
P/NAPS 0.68 1.02 1.90 2.69 0.00 2.19 0.00 -

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