[UZMA] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 59.67%
YoY- 88.81%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 476,548 594,116 390,872 355,588 221,164 140,504 81,644 34.14%
PBT 93,832 52,344 49,208 48,724 24,460 10,876 -10,500 -
Tax -7,212 -14,036 -11,208 -11,368 -5,224 -2,440 -124 96.71%
NP 86,620 38,308 38,000 37,356 19,236 8,436 -10,624 -
-
NP to SH 83,896 32,216 33,712 35,420 18,760 7,956 -10,704 -
-
Tax Rate 7.69% 26.81% 22.78% 23.33% 21.36% 22.43% - -
Total Cost 389,928 555,808 352,872 318,232 201,928 132,068 92,268 27.12%
-
Net Worth 360,717 275,601 137,384 106,893 73,883 49,525 47,129 40.33%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 360,717 275,601 137,384 106,893 73,883 49,525 47,129 40.33%
NOSH 290,901 267,574 132,100 131,967 80,308 79,879 79,880 24.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 18.18% 6.45% 9.72% 10.51% 8.70% 6.00% -13.01% -
ROE 23.26% 11.69% 24.54% 33.14% 25.39% 16.06% -22.71% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 163.82 222.04 295.89 269.45 275.39 175.89 102.21 8.17%
EPS 28.84 12.04 25.52 26.84 23.36 9.96 -13.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.03 1.04 0.81 0.92 0.62 0.59 13.16%
Adjusted Per Share Value based on latest NOSH - 131,967
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 109.03 135.92 89.43 81.35 50.60 32.15 18.68 34.14%
EPS 19.19 7.37 7.71 8.10 4.29 1.82 -2.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8253 0.6305 0.3143 0.2446 0.169 0.1133 0.1078 40.34%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.78 2.08 6.45 2.00 1.33 2.07 1.20 -
P/RPS 1.09 0.94 2.18 0.74 0.48 1.18 1.17 -1.17%
P/EPS 6.17 17.28 25.27 7.45 5.69 20.78 -8.96 -
EY 16.20 5.79 3.96 13.42 17.56 4.81 -11.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 2.02 6.20 2.47 1.45 3.34 2.03 -5.55%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 25/05/15 26/05/14 22/05/13 23/05/12 27/05/11 26/05/10 -
Price 1.88 2.34 5.79 3.10 1.33 2.04 1.15 -
P/RPS 1.15 1.05 1.96 1.15 0.48 1.16 1.13 0.29%
P/EPS 6.52 19.44 22.69 11.55 5.69 20.48 -8.58 -
EY 15.34 5.15 4.41 8.66 17.56 4.88 -11.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.27 5.57 3.83 1.45 3.29 1.95 -4.06%

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