[UZMA] QoQ 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- -33.97%
YoY- -7.19%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
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 123,066 106,574 97,718 113,382 105,763 97,860 88,897 24.18%
PBT 12,838 12,074 12,302 9,245 12,695 11,945 12,181 3.56%
Tax 45 -2,179 -2,802 -2,762 -3,156 -2,422 -2,842 -
NP 12,883 9,895 9,500 6,483 9,539 9,523 9,339 23.89%
-
NP to SH 12,224 8,647 8,428 6,024 9,123 9,062 8,855 23.95%
-
Tax Rate -0.35% 18.05% 22.78% 29.88% 24.86% 20.28% 23.33% -
Total Cost 110,183 96,679 88,218 106,899 96,224 88,337 79,558 24.22%
-
Net Worth 246,001 145,216 137,384 128,047 122,784 113,439 106,893 74.22%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - 2,638 - -
Div Payout % - - - - - 29.11% - -
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 246,001 145,216 137,384 128,047 122,784 113,439 106,893 74.22%
NOSH 253,609 132,015 132,100 132,008 132,026 131,906 131,967 54.51%
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 10.47% 9.28% 9.72% 5.72% 9.02% 9.73% 10.51% -
ROE 4.97% 5.95% 6.13% 4.70% 7.43% 7.99% 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 48.53 80.73 73.97 85.89 80.11 74.19 67.36 -19.61%
EPS 4.82 6.55 6.38 2.58 6.91 6.87 6.71 -19.77%
DPS 0.00 0.00 0.00 0.00 0.00 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 28.17 24.40 22.37 25.95 24.21 22.40 20.35 24.18%
EPS 2.80 1.98 1.93 1.38 2.09 2.07 2.03 23.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.60 0.00 -
NAPS 0.5631 0.3324 0.3145 0.2931 0.2811 0.2597 0.2447 74.21%
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 7.87 4.53 8.72 5.76 5.39 4.35 2.97 91.37%
P/EPS 79.25 55.88 101.10 108.47 62.52 47.02 29.81 91.79%
EY 1.26 1.79 0.99 0.92 1.60 2.13 3.36 -47.96%
DY 0.00 0.00 0.00 0.00 0.00 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 5.38 4.21 7.83 7.68 6.12 5.39 4.60 10.99%
P/EPS 54.15 51.91 90.75 144.63 70.91 58.22 46.20 11.15%
EY 1.85 1.93 1.10 0.69 1.41 1.72 2.16 -9.80%
DY 0.00 0.00 0.00 0.00 0.00 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