[UZMA] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[UZMA] UZMA BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -8.29%
YoY- 49.05%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 436,477 408,584 390,872 405,902 390,026 373,514 355,588 14.62%
PBT 49,618 48,752 49,208 46,066 49,094 48,252 48,724 1.21%
Tax -6,581 -9,962 -11,208 -11,182 -11,226 -10,528 -11,368 -30.51%
NP 43,037 38,790 38,000 34,884 37,868 37,724 37,356 9.88%
-
NP to SH 39,065 34,150 33,712 33,064 36,053 35,834 35,420 6.74%
-
Tax Rate 13.26% 20.43% 22.78% 24.27% 22.87% 21.82% 23.33% -
Total Cost 393,440 369,794 352,872 371,018 352,158 335,790 318,232 15.17%
-
Net Worth 232,951 145,150 137,384 128,015 122,789 113,549 106,893 68.01%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 2,639 3,520 5,281 - -
Div Payout % - - - 7.98% 9.77% 14.74% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 232,951 145,150 137,384 128,015 122,789 113,549 106,893 68.01%
NOSH 240,155 131,955 132,100 131,974 132,031 132,033 131,967 49.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.86% 9.49% 9.72% 8.59% 9.71% 10.10% 10.51% -
ROE 16.77% 23.53% 24.54% 25.83% 29.36% 31.56% 33.14% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 181.75 309.64 295.89 307.56 295.40 282.89 269.45 -23.06%
EPS 16.27 25.88 25.52 14.18 27.31 27.14 26.84 -28.35%
DPS 0.00 0.00 0.00 2.00 2.67 4.00 0.00 -
NAPS 0.97 1.10 1.04 0.97 0.93 0.86 0.81 12.75%
Adjusted Per Share Value based on latest NOSH - 132,008
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 99.92 93.53 89.48 92.92 89.28 85.50 81.40 14.62%
EPS 8.94 7.82 7.72 7.57 8.25 8.20 8.11 6.70%
DPS 0.00 0.00 0.00 0.60 0.81 1.21 0.00 -
NAPS 0.5333 0.3323 0.3145 0.293 0.2811 0.2599 0.2447 68.01%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.82 3.66 6.45 4.95 4.32 3.23 2.00 -
P/RPS 2.10 1.18 2.18 1.61 1.46 1.14 0.74 100.31%
P/EPS 23.48 14.14 25.27 19.76 15.82 11.90 7.45 114.81%
EY 4.26 7.07 3.96 5.06 6.32 8.40 13.42 -53.43%
DY 0.00 0.00 0.00 0.40 0.62 1.24 0.00 -
P/NAPS 3.94 3.33 6.20 5.10 4.65 3.76 2.47 36.48%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 26/05/14 26/02/14 26/11/13 15/08/13 22/05/13 -
Price 2.61 3.40 5.79 6.60 4.90 4.00 3.10 -
P/RPS 1.44 1.10 1.96 2.15 1.66 1.41 1.15 16.15%
P/EPS 16.05 13.14 22.69 26.34 17.94 14.74 11.55 24.50%
EY 6.23 7.61 4.41 3.80 5.57 6.79 8.66 -19.69%
DY 0.00 0.00 0.00 0.30 0.54 1.00 0.00 -
P/NAPS 2.69 3.09 5.57 6.80 5.27 4.65 3.83 -20.96%

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