[UZMA] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -1.29%
YoY- 23.87%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 408,484 481,380 524,236 414,723 322,848 212,725 130,814 19.12%
PBT 41,981 33,057 52,121 46,187 38,171 20,061 3,176 48.69%
Tax -5,345 -9,682 -11,656 -11,142 -9,779 -4,571 360 -
NP 36,636 23,375 40,465 35,045 28,392 15,490 3,536 43.23%
-
NP to SH 33,906 18,181 35,633 32,637 26,348 14,763 2,616 48.25%
-
Tax Rate 12.73% 29.29% 22.36% 24.12% 25.62% 22.79% -11.34% -
Total Cost 371,848 458,005 483,771 379,678 294,456 197,235 127,278 17.91%
-
Net Worth 428,234 360,717 275,601 137,384 106,893 73,883 49,525 39.30%
Dividend
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - 9,995 2,638 - - - -
Div Payout % - - 28.05% 8.08% - - - -
Equity
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 428,234 360,717 275,601 137,384 106,893 73,883 49,525 39.30%
NOSH 320,028 290,901 267,574 132,100 131,967 80,308 79,879 23.77%
Ratio Analysis
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 8.97% 4.86% 7.72% 8.45% 8.79% 7.28% 2.70% -
ROE 7.92% 5.04% 12.93% 23.76% 24.65% 19.98% 5.28% -
Per Share
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 136.40 165.48 195.92 313.95 244.64 264.89 163.76 -2.77%
EPS 11.32 6.25 13.32 24.71 19.97 18.38 3.27 21.02%
DPS 0.00 0.00 3.74 2.00 0.00 0.00 0.00 -
NAPS 1.43 1.24 1.03 1.04 0.81 0.92 0.62 13.70%
Adjusted Per Share Value based on latest NOSH - 132,100
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 93.81 110.55 120.39 95.24 74.14 48.85 30.04 19.12%
EPS 7.79 4.18 8.18 7.50 6.05 3.39 0.60 48.28%
DPS 0.00 0.00 2.30 0.61 0.00 0.00 0.00 -
NAPS 0.9835 0.8284 0.6329 0.3155 0.2455 0.1697 0.1137 39.31%
Price Multiplier on Financial Quarter End Date
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.44 1.78 2.08 6.45 2.00 1.33 2.07 -
P/RPS 1.06 1.08 1.06 2.05 0.82 0.50 1.26 -2.62%
P/EPS 12.72 28.48 15.62 26.11 10.02 7.23 63.21 -21.83%
EY 7.86 3.51 6.40 3.83 9.98 13.82 1.58 27.96%
DY 0.00 0.00 1.80 0.31 0.00 0.00 0.00 -
P/NAPS 1.01 1.44 2.02 6.20 2.47 1.45 3.34 -16.79%
Price Multiplier on Announcement Date
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/11/17 25/05/16 25/05/15 26/05/14 22/05/13 23/05/12 27/05/11 -
Price 1.54 1.88 2.34 5.79 3.10 1.33 2.04 -
P/RPS 1.13 1.14 1.19 1.84 1.27 0.50 1.25 -1.53%
P/EPS 13.60 30.08 17.57 23.44 15.53 7.23 62.29 -20.85%
EY 7.35 3.32 5.69 4.27 6.44 13.82 1.61 26.28%
DY 0.00 0.00 1.60 0.35 0.00 0.00 0.00 -
P/NAPS 1.08 1.52 2.27 5.57 3.83 1.45 3.29 -15.73%

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