[UZMA] QoQ Cumulative 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- 22.28%
YoY- 49.05%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 327,358 204,292 97,718 405,902 292,520 186,757 88,897 138.27%
PBT 37,214 24,376 12,302 46,066 36,821 24,126 12,181 110.40%
Tax -4,936 -4,981 -2,802 -11,182 -8,420 -5,264 -2,842 44.44%
NP 32,278 19,395 9,500 34,884 28,401 18,862 9,339 128.42%
-
NP to SH 29,299 17,075 8,428 33,064 27,040 17,917 8,855 121.88%
-
Tax Rate 13.26% 20.43% 22.78% 24.27% 22.87% 21.82% 23.33% -
Total Cost 295,080 184,897 88,218 371,018 264,119 167,895 79,558 139.41%
-
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 2,640 2,640 - -
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 12.58% 11.76% 6.13% 25.83% 22.02% 15.78% 8.28% -
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 136.31 154.82 73.97 307.56 221.55 141.45 67.36 59.91%
EPS 12.20 12.94 6.38 14.18 20.48 13.57 6.71 48.91%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 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 75.18 46.92 22.44 93.22 67.18 42.89 20.42 138.24%
EPS 6.73 3.92 1.94 7.59 6.21 4.11 2.03 122.17%
DPS 0.00 0.00 0.00 0.61 0.61 0.61 0.00 -
NAPS 0.535 0.3333 0.3155 0.294 0.282 0.2608 0.2455 68.00%
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 2.80 2.36 8.72 1.61 1.95 2.28 2.97 -3.84%
P/EPS 31.31 28.28 101.10 19.76 21.09 23.80 29.81 3.32%
EY 3.19 3.54 0.99 5.06 4.74 4.20 3.36 -3.39%
DY 0.00 0.00 0.00 0.40 0.46 0.62 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 1.91 2.20 7.83 2.15 2.21 2.83 4.60 -44.31%
P/EPS 21.39 26.28 90.75 26.34 23.93 29.48 46.20 -40.12%
EY 4.67 3.81 1.10 3.80 4.18 3.39 2.16 67.12%
DY 0.00 0.00 0.00 0.30 0.41 0.50 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