[UZMA] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 14.24%
YoY- 75.03%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 432,819 557,748 423,437 350,831 242,577 141,366 93,085 29.16%
PBT 22,462 53,799 46,316 42,900 24,460 5,966 -19,181 -
Tax -8,143 -12,424 -10,899 -10,579 -6,483 719 1,678 -
NP 14,319 41,375 35,417 32,321 17,977 6,685 -17,503 -
-
NP to SH 9,487 36,243 32,222 30,099 17,196 5,621 -17,565 -
-
Tax Rate 36.25% 23.09% 23.53% 24.66% 26.50% -12.05% - -
Total Cost 418,500 516,373 388,020 318,510 224,600 134,681 110,588 24.80%
-
Net Worth 370,394 290,626 145,216 113,439 86,171 52,763 46,831 41.10%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 9,995 - 2,638 - - - -
Div Payout % - 27.58% - 8.76% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 370,394 290,626 145,216 113,439 86,171 52,763 46,831 41.10%
NOSH 296,315 269,098 132,015 131,906 87,930 79,944 79,375 24.52%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.31% 7.42% 8.36% 9.21% 7.41% 4.73% -18.80% -
ROE 2.56% 12.47% 22.19% 26.53% 19.96% 10.65% -37.51% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 146.07 207.27 320.75 265.97 275.87 176.83 117.27 3.72%
EPS 3.20 13.47 24.41 22.82 19.56 7.03 -22.13 -
DPS 0.00 3.71 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.25 1.08 1.10 0.86 0.98 0.66 0.59 13.31%
Adjusted Per Share Value based on latest NOSH - 131,906
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 99.02 127.60 96.88 80.26 55.50 32.34 21.30 29.15%
EPS 2.17 8.29 7.37 6.89 3.93 1.29 -4.02 -
DPS 0.00 2.29 0.00 0.60 0.00 0.00 0.00 -
NAPS 0.8474 0.6649 0.3322 0.2595 0.1971 0.1207 0.1071 41.11%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.92 2.35 3.66 3.23 1.50 1.26 1.07 -
P/RPS 1.31 1.13 1.14 1.21 0.54 0.71 0.91 6.25%
P/EPS 59.97 17.45 15.00 14.16 7.67 17.92 -4.84 -
EY 1.67 5.73 6.67 7.06 13.04 5.58 -20.68 -
DY 0.00 1.58 0.00 0.62 0.00 0.00 0.00 -
P/NAPS 1.54 2.18 3.33 3.76 1.53 1.91 1.81 -2.65%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 24/08/15 26/08/14 15/08/13 30/08/12 24/08/11 27/08/10 -
Price 1.80 1.58 3.40 4.00 1.54 1.27 1.01 -
P/RPS 1.23 0.76 1.06 1.50 0.56 0.72 0.86 6.13%
P/EPS 56.22 11.73 13.93 17.53 7.87 18.06 -4.56 -
EY 1.78 8.52 7.18 5.70 12.70 5.54 -21.91 -
DY 0.00 2.35 0.00 0.50 0.00 0.00 0.00 -
P/NAPS 1.44 1.46 3.09 4.65 1.57 1.92 1.71 -2.82%

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