[UZMA] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[UZMA] UZMA BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -33.97%
YoY- -7.19%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 82,477 112,732 146,067 113,382 82,708 61,152 36,145 11.62%
PBT 2,070 14,246 14,123 9,245 10,595 6,410 281 30.50%
Tax 2,747 -3,023 -6,013 -2,762 -3,310 -2,290 958 15.07%
NP 4,817 11,223 8,110 6,483 7,285 4,120 1,239 19.84%
-
NP to SH 4,579 9,660 6,708 6,024 6,491 3,904 468 35.53%
-
Tax Rate -132.71% 21.22% 42.58% 29.88% 31.24% 35.73% -340.93% -
Total Cost 77,660 101,509 137,957 106,899 75,423 57,032 34,906 11.24%
-
Net Worth 458,264 343,337 253,859 128,047 97,763 60,046 48,369 34.95%
Dividend
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 9,995 - - - - -
Div Payout % - - 149.01% - - - - -
Equity
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 458,264 343,337 253,859 128,047 97,763 60,046 48,369 34.95%
NOSH 320,028 290,963 264,436 132,008 132,113 80,061 80,615 20.17%
Ratio Analysis
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.84% 9.96% 5.55% 5.72% 8.81% 6.74% 3.43% -
ROE 1.00% 2.81% 2.64% 4.70% 6.64% 6.50% 0.97% -
Per Share
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 26.64 38.74 55.24 85.89 62.60 76.38 44.84 -6.70%
EPS 1.48 3.32 2.54 2.58 4.92 3.15 0.59 13.04%
DPS 0.00 0.00 3.78 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.18 0.96 0.97 0.74 0.75 0.60 12.79%
Adjusted Per Share Value based on latest NOSH - 132,008
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.95 25.90 33.55 26.05 19.00 14.05 8.30 11.63%
EPS 1.05 2.22 1.54 1.38 1.49 0.90 0.11 35.08%
DPS 0.00 0.00 2.30 0.00 0.00 0.00 0.00 -
NAPS 1.0527 0.7887 0.5831 0.2941 0.2246 0.1379 0.1111 34.95%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.08 2.00 1.72 4.95 1.50 1.13 1.12 -
P/RPS 4.05 5.16 3.11 5.76 2.40 1.48 2.50 6.64%
P/EPS 73.03 60.24 67.80 108.47 30.53 23.17 192.93 -12.14%
EY 1.37 1.66 1.47 0.92 3.28 4.32 0.52 13.78%
DY 0.00 0.00 2.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.69 1.79 5.10 2.03 1.51 1.87 -11.78%
Price Multiplier on Announcement Date
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/08/18 25/02/16 26/02/15 26/02/14 26/02/13 28/02/12 28/02/11 -
Price 1.23 1.79 2.46 6.60 1.65 1.30 1.51 -
P/RPS 4.62 4.62 4.45 7.68 2.64 1.70 3.37 4.29%
P/EPS 83.17 53.92 96.98 144.63 33.58 26.66 260.11 -14.10%
EY 1.20 1.85 1.03 0.69 2.98 3.75 0.38 16.56%
DY 0.00 0.00 1.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.52 2.56 6.80 2.23 1.73 2.52 -13.76%

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