[UZMA] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 41.37%
YoY- 33.99%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 140,086 148,529 146,067 123,066 106,574 97,718 113,382 15.18%
PBT 13,752 13,086 14,123 12,838 12,074 12,302 9,245 30.40%
Tax -2,947 -3,509 -6,013 45 -2,179 -2,802 -2,762 4.42%
NP 10,805 9,577 8,110 12,883 9,895 9,500 6,483 40.70%
-
NP to SH 9,257 8,054 6,708 12,224 8,647 8,428 6,024 33.26%
-
Tax Rate 21.43% 26.81% 42.58% -0.35% 18.05% 22.78% 29.88% -
Total Cost 129,281 138,952 137,957 110,183 96,679 88,218 106,899 13.55%
-
Net Worth 290,626 275,601 253,859 246,001 145,216 137,384 128,047 72.96%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 9,995 - - - - -
Div Payout % - - 149.01% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 290,626 275,601 253,859 246,001 145,216 137,384 128,047 72.96%
NOSH 269,098 267,574 264,436 253,609 132,015 132,100 132,008 60.98%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.71% 6.45% 5.55% 10.47% 9.28% 9.72% 5.72% -
ROE 3.19% 2.92% 2.64% 4.97% 5.95% 6.13% 4.70% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.06 55.51 55.24 48.53 80.73 73.97 85.89 -28.44%
EPS 3.44 3.01 2.54 4.82 6.55 6.38 2.58 21.20%
DPS 0.00 0.00 3.78 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.03 0.96 0.97 1.10 1.04 0.97 7.44%
Adjusted Per Share Value based on latest NOSH - 253,609
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.18 38.36 37.72 31.78 27.52 25.24 29.28 15.19%
EPS 2.39 2.08 1.73 3.16 2.23 2.18 1.56 33.00%
DPS 0.00 0.00 2.58 0.00 0.00 0.00 0.00 -
NAPS 0.7505 0.7117 0.6556 0.6353 0.375 0.3548 0.3307 72.95%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.35 2.08 1.72 3.82 3.66 6.45 4.95 -
P/RPS 4.51 3.75 3.11 7.87 4.53 8.72 5.76 -15.08%
P/EPS 68.31 69.10 67.80 79.25 55.88 101.10 108.47 -26.59%
EY 1.46 1.45 1.47 1.26 1.79 0.99 0.92 36.16%
DY 0.00 0.00 2.20 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.02 1.79 3.94 3.33 6.20 5.10 -43.34%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 25/05/15 26/02/15 25/11/14 26/08/14 26/05/14 26/02/14 -
Price 1.58 2.34 2.46 2.61 3.40 5.79 6.60 -
P/RPS 3.04 4.22 4.45 5.38 4.21 7.83 7.68 -46.18%
P/EPS 45.93 77.74 96.98 54.15 51.91 90.75 144.63 -53.55%
EY 2.18 1.29 1.03 1.85 1.93 1.10 0.69 115.76%
DY 0.00 0.00 1.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.27 2.56 2.69 3.09 5.57 6.80 -64.24%

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