[UZMA] YoY TTM 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- 18.78%
YoY- 78.47%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 481,380 524,236 414,723 322,848 212,725 130,814 93,268 31.42%
PBT 33,057 52,121 46,187 38,171 20,061 3,176 -16,648 -
Tax -9,682 -11,656 -11,142 -9,779 -4,571 360 1,014 -
NP 23,375 40,465 35,045 28,392 15,490 3,536 -15,634 -
-
NP to SH 18,181 35,633 32,637 26,348 14,763 2,616 -15,679 -
-
Tax Rate 29.29% 22.36% 24.12% 25.62% 22.79% -11.34% - -
Total Cost 458,005 483,771 379,678 294,456 197,235 127,278 108,902 27.02%
-
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 - 9,995 2,638 - - - - -
Div Payout % - 28.05% 8.08% - - - - -
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 4.86% 7.72% 8.45% 8.79% 7.28% 2.70% -16.76% -
ROE 5.04% 12.93% 23.76% 24.65% 19.98% 5.28% -33.27% -
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 165.48 195.92 313.95 244.64 264.89 163.76 116.76 5.97%
EPS 6.25 13.32 24.71 19.97 18.38 3.27 -19.63 -
DPS 0.00 3.74 2.00 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 110.58 120.42 95.27 74.16 48.87 30.05 21.42 31.43%
EPS 4.18 8.19 7.50 6.05 3.39 0.60 -3.60 -
DPS 0.00 2.30 0.61 0.00 0.00 0.00 0.00 -
NAPS 0.8286 0.6331 0.3156 0.2455 0.1697 0.1138 0.1083 40.33%
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 1.08 1.06 2.05 0.82 0.50 1.26 1.03 0.79%
P/EPS 28.48 15.62 26.11 10.02 7.23 63.21 -6.11 -
EY 3.51 6.40 3.83 9.98 13.82 1.58 -16.36 -
DY 0.00 1.80 0.31 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 1.14 1.19 1.84 1.27 0.50 1.25 0.98 2.55%
P/EPS 30.08 17.57 23.44 15.53 7.23 62.29 -5.86 -
EY 3.32 5.69 4.27 6.44 13.82 1.61 -17.07 -
DY 0.00 1.60 0.35 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