[UZMA] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.4%
YoY- 71.11%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 439,549 549,587 440,740 375,228 267,686 167,553 101,819 27.57%
PBT 45,208 21,704 46,459 47,416 27,920 10,536 -16,652 -
Tax -4,690 -13,411 -7,698 -11,730 -7,223 -627 1,264 -
NP 40,518 8,293 38,761 35,686 20,697 9,909 -15,388 -
-
NP to SH 36,117 2,406 35,323 33,531 19,596 8,626 -15,447 -
-
Tax Rate 10.37% 61.79% 16.57% 24.74% 25.87% 5.95% - -
Total Cost 399,031 541,294 401,979 339,542 246,989 157,644 117,207 22.62%
-
Net Worth 373,358 323,344 246,001 0 91,108 0 46,872 41.27%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 9,995 - 2,638 - - - -
Div Payout % - 415.45% - 7.87% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 373,358 323,344 246,001 0 91,108 0 46,872 41.27%
NOSH 291,686 283,635 253,609 132,026 132,041 80,072 79,444 24.18%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.22% 1.51% 8.79% 9.51% 7.73% 5.91% -15.11% -
ROE 9.67% 0.74% 14.36% 0.00% 21.51% 0.00% -32.96% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 150.69 193.77 173.79 284.21 202.73 209.25 128.16 2.73%
EPS 12.38 0.85 13.93 25.40 14.84 10.77 -19.44 -
DPS 0.00 3.52 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.28 1.14 0.97 0.00 0.69 0.00 0.59 13.76%
Adjusted Per Share Value based on latest NOSH - 132,026
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 100.56 125.74 100.83 85.85 61.24 38.33 23.29 27.57%
EPS 8.26 0.55 8.08 7.67 4.48 1.97 -3.53 -
DPS 0.00 2.29 0.00 0.60 0.00 0.00 0.00 -
NAPS 0.8542 0.7398 0.5628 0.00 0.2084 0.00 0.1072 41.28%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.71 1.98 3.82 4.32 1.51 1.79 1.04 -
P/RPS 1.13 1.02 2.20 1.52 0.74 0.86 0.81 5.70%
P/EPS 13.81 233.42 27.43 17.01 10.17 16.62 -5.35 -
EY 7.24 0.43 3.65 5.88 9.83 6.02 -18.70 -
DY 0.00 1.78 0.00 0.46 0.00 0.00 0.00 -
P/NAPS 1.34 1.74 3.94 0.00 2.19 0.00 1.76 -4.43%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 25/11/14 26/11/13 21/11/12 29/11/11 29/11/10 -
Price 1.30 2.17 2.61 4.90 1.51 1.19 0.95 -
P/RPS 0.86 1.12 1.50 1.72 0.74 0.57 0.74 2.53%
P/EPS 10.50 255.81 18.74 19.29 10.17 11.05 -4.89 -
EY 9.52 0.39 5.34 5.18 9.83 9.05 -20.47 -
DY 0.00 1.62 0.00 0.41 0.00 0.00 0.00 -
P/NAPS 1.02 1.90 2.69 0.00 2.19 0.00 1.61 -7.31%

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