[UZMA] QoQ Annualized Quarter 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- 0.61%
YoY- 72.32%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 408,584 390,872 405,902 390,026 373,514 355,588 289,242 25.97%
PBT 48,752 49,208 46,066 49,094 48,252 48,724 32,105 32.21%
Tax -9,962 -11,208 -11,182 -11,226 -10,528 -11,368 -8,243 13.49%
NP 38,790 38,000 34,884 37,868 37,724 37,356 23,862 38.37%
-
NP to SH 34,150 33,712 33,064 36,053 35,834 35,420 22,183 33.43%
-
Tax Rate 20.43% 22.78% 24.27% 22.87% 21.82% 23.33% 25.68% -
Total Cost 369,794 352,872 371,018 352,158 335,790 318,232 265,380 24.83%
-
Net Worth 145,150 137,384 128,015 122,789 113,549 106,893 96,277 31.57%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 2,639 3,520 5,281 - - -
Div Payout % - - 7.98% 9.77% 14.74% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 145,150 137,384 128,015 122,789 113,549 106,893 96,277 31.57%
NOSH 131,955 132,100 131,974 132,031 132,033 131,967 130,104 0.94%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.49% 9.72% 8.59% 9.71% 10.10% 10.51% 8.25% -
ROE 23.53% 24.54% 25.83% 29.36% 31.56% 33.14% 23.04% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 309.64 295.89 307.56 295.40 282.89 269.45 222.32 24.79%
EPS 25.88 25.52 14.18 27.31 27.14 26.84 17.05 32.17%
DPS 0.00 0.00 2.00 2.67 4.00 0.00 0.00 -
NAPS 1.10 1.04 0.97 0.93 0.86 0.81 0.74 30.34%
Adjusted Per Share Value based on latest NOSH - 132,026
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 93.53 89.48 92.92 89.28 85.50 81.40 66.21 25.97%
EPS 7.82 7.72 7.57 8.25 8.20 8.11 5.08 33.42%
DPS 0.00 0.00 0.60 0.81 1.21 0.00 0.00 -
NAPS 0.3323 0.3145 0.293 0.2811 0.2599 0.2447 0.2204 31.58%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.66 6.45 4.95 4.32 3.23 2.00 1.50 -
P/RPS 1.18 2.18 1.61 1.46 1.14 0.74 0.67 45.98%
P/EPS 14.14 25.27 19.76 15.82 11.90 7.45 8.80 37.30%
EY 7.07 3.96 5.06 6.32 8.40 13.42 11.37 -27.21%
DY 0.00 0.00 0.40 0.62 1.24 0.00 0.00 -
P/NAPS 3.33 6.20 5.10 4.65 3.76 2.47 2.03 39.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 26/02/14 26/11/13 15/08/13 22/05/13 26/02/13 -
Price 3.40 5.79 6.60 4.90 4.00 3.10 1.65 -
P/RPS 1.10 1.96 2.15 1.66 1.41 1.15 0.74 30.34%
P/EPS 13.14 22.69 26.34 17.94 14.74 11.55 9.68 22.66%
EY 7.61 4.41 3.80 5.57 6.79 8.66 10.33 -18.47%
DY 0.00 0.00 0.30 0.54 1.00 0.00 0.00 -
P/NAPS 3.09 5.57 6.80 5.27 4.65 3.83 2.23 24.36%

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