[UZMA] QoQ Cumulative Quarter 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- -74.51%
YoY- -4.82%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 473,425 327,358 204,292 97,718 405,902 292,520 186,757 85.60%
PBT 51,337 37,214 24,376 12,302 46,066 36,821 24,126 65.20%
Tax -10,949 -4,936 -4,981 -2,802 -11,182 -8,420 -5,264 62.72%
NP 40,388 32,278 19,395 9,500 34,884 28,401 18,862 65.89%
-
NP to SH 36,007 29,299 17,075 8,428 33,064 27,040 17,917 59.04%
-
Tax Rate 21.33% 13.26% 20.43% 22.78% 24.27% 22.87% 21.82% -
Total Cost 433,037 295,080 184,897 88,218 371,018 264,119 167,895 87.74%
-
Net Worth 236,207 232,951 145,150 137,384 128,015 122,789 113,549 62.73%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 9,300 - - - 2,639 2,640 2,640 130.98%
Div Payout % 25.83% - - - 7.98% 9.77% 14.74% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 236,207 232,951 145,150 137,384 128,015 122,789 113,549 62.73%
NOSH 246,049 240,155 131,955 132,100 131,974 132,031 132,033 51.26%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.53% 9.86% 9.49% 9.72% 8.59% 9.71% 10.10% -
ROE 15.24% 12.58% 11.76% 6.13% 25.83% 22.02% 15.78% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 192.41 136.31 154.82 73.97 307.56 221.55 141.45 22.69%
EPS 18.60 12.20 12.94 6.38 14.18 20.48 13.57 23.32%
DPS 3.78 0.00 0.00 0.00 2.00 2.00 2.00 52.68%
NAPS 0.96 0.97 1.10 1.04 0.97 0.93 0.86 7.58%
Adjusted Per Share Value based on latest NOSH - 132,100
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 108.75 75.20 46.93 22.45 93.24 67.19 42.90 85.60%
EPS 8.27 6.73 3.92 1.94 7.60 6.21 4.12 58.92%
DPS 2.14 0.00 0.00 0.00 0.61 0.61 0.61 130.35%
NAPS 0.5426 0.5351 0.3334 0.3156 0.2941 0.2821 0.2608 62.75%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.72 3.82 3.66 6.45 4.95 4.32 3.23 -
P/RPS 0.89 2.80 2.36 8.72 1.61 1.95 2.28 -46.49%
P/EPS 11.75 31.31 28.28 101.10 19.76 21.09 23.80 -37.45%
EY 8.51 3.19 3.54 0.99 5.06 4.74 4.20 59.91%
DY 2.20 0.00 0.00 0.00 0.40 0.46 0.62 132.10%
P/NAPS 1.79 3.94 3.33 6.20 5.10 4.65 3.76 -38.94%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 26/08/14 26/05/14 26/02/14 26/11/13 15/08/13 -
Price 2.46 2.61 3.40 5.79 6.60 4.90 4.00 -
P/RPS 1.28 1.91 2.20 7.83 2.15 2.21 2.83 -40.99%
P/EPS 16.81 21.39 26.28 90.75 26.34 23.93 29.48 -31.16%
EY 5.95 4.67 3.81 1.10 3.80 4.18 3.39 45.35%
DY 1.54 0.00 0.00 0.00 0.30 0.41 0.50 111.25%
P/NAPS 2.56 2.69 3.09 5.57 6.80 5.27 4.65 -32.75%

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