[UZMA] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.4%
YoY- 71.11%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 423,437 414,723 405,902 375,228 350,831 322,848 289,242 29.01%
PBT 46,316 46,187 46,066 47,416 42,900 38,171 32,105 27.76%
Tax -10,899 -11,142 -11,182 -11,730 -10,579 -9,779 -8,243 20.52%
NP 35,417 35,045 34,884 35,686 32,321 28,392 23,862 30.21%
-
NP to SH 32,222 32,637 33,064 33,531 30,099 26,348 22,183 28.34%
-
Tax Rate 23.53% 24.12% 24.27% 24.74% 24.66% 25.62% 25.68% -
Total Cost 388,020 379,678 371,018 339,542 318,510 294,456 265,380 28.91%
-
Net Worth 145,216 137,384 128,047 0 113,439 106,893 97,763 30.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 2,638 2,638 2,638 2,638 - - -
Div Payout % - 8.08% 7.98% 7.87% 8.76% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 145,216 137,384 128,047 0 113,439 106,893 97,763 30.27%
NOSH 132,015 132,100 132,008 132,026 131,906 131,967 132,113 -0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.36% 8.45% 8.59% 9.51% 9.21% 8.79% 8.25% -
ROE 22.19% 23.76% 25.82% 0.00% 26.53% 24.65% 22.69% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 320.75 313.95 307.48 284.21 265.97 244.64 218.93 29.08%
EPS 24.41 24.71 25.05 25.40 22.82 19.97 16.79 28.42%
DPS 0.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.10 1.04 0.97 0.00 0.86 0.81 0.74 30.34%
Adjusted Per Share Value based on latest NOSH - 132,026
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 96.88 94.88 92.86 85.85 80.26 73.86 66.17 29.02%
EPS 7.37 7.47 7.56 7.67 6.89 6.03 5.08 28.24%
DPS 0.00 0.60 0.60 0.60 0.60 0.00 0.00 -
NAPS 0.3322 0.3143 0.293 0.00 0.2595 0.2446 0.2237 30.25%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.66 6.45 4.95 4.32 3.23 2.00 1.50 -
P/RPS 1.14 2.05 1.61 1.52 1.21 0.82 0.69 39.88%
P/EPS 15.00 26.11 19.76 17.01 14.16 10.02 8.93 41.44%
EY 6.67 3.83 5.06 5.88 7.06 9.98 11.19 -29.24%
DY 0.00 0.31 0.40 0.46 0.62 0.00 0.00 -
P/NAPS 3.33 6.20 5.10 0.00 3.76 2.47 2.03 39.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 26/02/14 26/11/13 15/08/13 22/05/13 26/02/13 -
Price 3.40 5.79 6.60 4.90 4.00 3.10 1.65 -
P/RPS 1.06 1.84 2.15 1.72 1.50 1.27 0.75 26.01%
P/EPS 13.93 23.44 26.35 19.29 17.53 15.53 9.83 26.24%
EY 7.18 4.27 3.79 5.18 5.70 6.44 10.18 -20.81%
DY 0.00 0.35 0.30 0.41 0.50 0.00 0.00 -
P/NAPS 3.09 5.57 6.80 0.00 4.65 3.83 2.23 24.36%

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