[UZMA] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 36.42%
YoY- 88.81%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 113,382 105,763 97,860 88,897 82,708 81,366 69,877 37.96%
PBT 9,245 12,695 11,945 12,181 10,595 8,179 7,216 17.90%
Tax -2,762 -3,156 -2,422 -2,842 -3,310 -2,005 -1,622 42.46%
NP 6,483 9,539 9,523 9,339 7,285 6,174 5,594 10.30%
-
NP to SH 6,024 9,123 9,062 8,855 6,491 5,691 5,311 8.73%
-
Tax Rate 29.88% 24.86% 20.28% 23.33% 31.24% 24.51% 22.48% -
Total Cost 106,899 96,224 88,337 79,558 75,423 75,192 64,283 40.23%
-
Net Worth 128,047 122,784 113,439 106,893 97,763 91,108 86,171 30.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 2,638 - - - - -
Div Payout % - - 29.11% - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 128,047 122,784 113,439 106,893 97,763 91,108 86,171 30.12%
NOSH 132,008 132,026 131,906 131,967 132,113 132,041 87,930 31.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.72% 9.02% 9.73% 10.51% 8.81% 7.59% 8.01% -
ROE 4.70% 7.43% 7.99% 8.28% 6.64% 6.25% 6.16% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 85.89 80.11 74.19 67.36 62.60 61.62 79.47 5.30%
EPS 2.58 6.91 6.87 6.71 4.92 4.31 6.04 -43.19%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.93 0.86 0.81 0.74 0.69 0.98 -0.67%
Adjusted Per Share Value based on latest NOSH - 131,967
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 25.95 24.21 22.40 20.35 18.93 18.63 16.00 37.92%
EPS 1.38 2.09 2.07 2.03 1.49 1.30 1.22 8.53%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.2931 0.2811 0.2597 0.2447 0.2238 0.2086 0.1973 30.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.95 4.32 3.23 2.00 1.50 1.51 1.50 -
P/RPS 5.76 5.39 4.35 2.97 2.40 2.45 1.89 109.77%
P/EPS 108.47 62.52 47.02 29.81 30.53 35.03 24.83 166.51%
EY 0.92 1.60 2.13 3.36 3.28 2.85 4.03 -62.54%
DY 0.00 0.00 0.62 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 4.65 3.76 2.47 2.03 2.19 1.53 122.65%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 15/08/13 22/05/13 26/02/13 21/11/12 30/08/12 -
Price 6.60 4.90 4.00 3.10 1.65 1.51 1.54 -
P/RPS 7.68 6.12 5.39 4.60 2.64 2.45 1.94 149.62%
P/EPS 144.63 70.91 58.22 46.20 33.58 35.03 25.50 217.03%
EY 0.69 1.41 1.72 2.16 2.98 2.85 3.92 -68.49%
DY 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
P/NAPS 6.80 5.27 4.65 3.83 2.23 2.19 1.57 165.00%

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