[UZMA] YoY TTM 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- -1.27%
YoY- 7.05%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 375,712 432,819 557,748 423,437 350,831 242,577 141,366 16.20%
PBT 26,595 22,462 53,799 46,316 42,900 24,460 5,966 25.81%
Tax -433 -8,143 -12,424 -10,899 -10,579 -6,483 719 -
NP 26,162 14,319 41,375 35,417 32,321 17,977 6,685 23.31%
-
NP to SH 24,231 9,487 36,243 32,222 30,099 17,196 5,621 25.16%
-
Tax Rate 1.63% 36.25% 23.09% 23.53% 24.66% 26.50% -12.05% -
Total Cost 349,550 418,500 516,373 388,020 318,510 224,600 134,681 15.77%
-
Net Worth 441,789 370,394 290,626 145,216 113,439 86,171 52,763 38.60%
Dividend
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 9,995 - 2,638 - - -
Div Payout % - - 27.58% - 8.76% - - -
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 441,789 370,394 290,626 145,216 113,439 86,171 52,763 38.60%
NOSH 320,028 296,315 269,098 132,015 131,906 87,930 79,944 23.74%
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% 3.31% 7.42% 8.36% 9.21% 7.41% 4.73% -
ROE 5.48% 2.56% 12.47% 22.19% 26.53% 19.96% 10.65% -
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 122.46 146.07 207.27 320.75 265.97 275.87 176.83 -5.48%
EPS 7.90 3.20 13.47 24.41 22.82 19.56 7.03 1.80%
DPS 0.00 0.00 3.71 0.00 2.00 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 85.96 99.02 127.60 96.88 80.26 55.50 32.34 16.20%
EPS 5.54 2.17 8.29 7.37 6.89 3.93 1.29 25.09%
DPS 0.00 0.00 2.29 0.00 0.60 0.00 0.00 -
NAPS 1.0107 0.8474 0.6649 0.3322 0.2595 0.1971 0.1207 38.60%
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 1.05 1.31 1.13 1.14 1.21 0.54 0.71 6.19%
P/EPS 16.21 59.97 17.45 15.00 14.16 7.67 17.92 -1.52%
EY 6.17 1.67 5.73 6.67 7.06 13.04 5.58 1.55%
DY 0.00 0.00 1.58 0.00 0.62 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 1.15 1.23 0.76 1.06 1.50 0.56 0.72 7.45%
P/EPS 17.85 56.22 11.73 13.93 17.53 7.87 18.06 -0.17%
EY 5.60 1.78 8.52 7.18 5.70 12.70 5.54 0.16%
DY 0.00 0.00 2.35 0.00 0.50 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