[UZMA] YoY Annualized 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- 1.3%
YoY- -4.7%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized 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 409,867 421,324 577,230 408,584 373,514 250,336 150,302 16.66%
PBT 29,012 53,230 53,676 48,752 48,252 26,662 11,072 15.94%
Tax -472 -6,422 -12,912 -9,962 -10,528 -5,856 -640 -4.56%
NP 28,540 46,808 40,764 38,790 37,724 20,806 10,432 16.71%
-
NP to SH 26,433 43,074 34,622 34,150 35,834 20,002 9,734 16.58%
-
Tax Rate 1.63% 12.06% 24.06% 20.43% 21.82% 21.96% 5.78% -
Total Cost 381,327 374,516 536,466 369,794 335,790 229,530 139,870 16.65%
-
Net Worth 441,789 363,800 289,858 145,150 113,549 82,430 52,832 38.57%
Dividend
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - 5,281 - - -
Div Payout % - - - - 14.74% - - -
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 441,789 363,800 289,858 145,150 113,549 82,430 52,832 38.57%
NOSH 320,028 291,040 268,387 131,955 132,033 84,112 80,049 23.72%
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 6.96% 11.11% 7.06% 9.49% 10.10% 8.31% 6.94% -
ROE 5.98% 11.84% 11.94% 23.53% 31.56% 24.27% 18.42% -
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 133.60 144.76 215.07 309.64 282.89 297.62 187.76 -5.09%
EPS 8.62 14.80 12.90 25.88 27.14 23.78 12.16 -5.14%
DPS 0.00 0.00 0.00 0.00 4.00 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 94.13 96.76 132.57 93.83 85.78 57.49 34.52 16.66%
EPS 6.07 9.89 7.95 7.84 8.23 4.59 2.24 16.54%
DPS 0.00 0.00 0.00 0.00 1.21 0.00 0.00 -
NAPS 1.0146 0.8355 0.6657 0.3333 0.2608 0.1893 0.1213 38.58%
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 0.96 1.33 1.09 1.18 1.14 0.50 0.67 5.68%
P/EPS 14.86 12.97 18.22 14.14 11.90 6.31 10.36 5.69%
EY 6.73 7.71 5.49 7.07 8.40 15.85 9.65 -5.38%
DY 0.00 0.00 0.00 0.00 1.24 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 1.06 1.24 0.73 1.10 1.41 0.52 0.68 7.05%
P/EPS 16.36 12.16 12.25 13.14 14.74 6.48 10.44 7.14%
EY 6.11 8.22 8.16 7.61 6.79 15.44 9.57 -6.66%
DY 0.00 0.00 0.00 0.00 1.00 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