[UZMA] QoQ TTM 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- -1.29%
YoY- 23.87%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 473,425 440,740 423,437 414,723 405,902 375,228 350,831 22.04%
PBT 51,337 46,459 46,316 46,187 46,066 47,416 42,900 12.67%
Tax -10,949 -7,698 -10,899 -11,142 -11,182 -11,730 -10,579 2.31%
NP 40,388 38,761 35,417 35,045 34,884 35,686 32,321 15.96%
-
NP to SH 36,007 35,323 32,222 32,637 33,064 33,531 30,099 12.65%
-
Tax Rate 21.33% 16.57% 23.53% 24.12% 24.27% 24.74% 24.66% -
Total Cost 433,037 401,979 388,020 379,678 371,018 339,542 318,510 22.65%
-
Net Worth 253,859 246,001 145,216 137,384 128,047 0 113,439 70.83%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 9,995 - - 2,638 2,638 2,638 2,638 142.44%
Div Payout % 27.76% - - 8.08% 7.98% 7.87% 8.76% -
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 253,859 246,001 145,216 137,384 128,047 0 113,439 70.83%
NOSH 264,436 253,609 132,015 132,100 132,008 132,026 131,906 58.78%
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% 8.79% 8.36% 8.45% 8.59% 9.51% 9.21% -
ROE 14.18% 14.36% 22.19% 23.76% 25.82% 0.00% 26.53% -
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 179.03 173.79 320.75 313.95 307.48 284.21 265.97 -23.13%
EPS 13.62 13.93 24.41 24.71 25.05 25.40 22.82 -29.04%
DPS 3.78 0.00 0.00 2.00 2.00 2.00 2.00 52.68%
NAPS 0.96 0.97 1.10 1.04 0.97 0.00 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 108.31 100.83 96.88 94.88 92.86 85.85 80.26 22.05%
EPS 8.24 8.08 7.37 7.47 7.56 7.67 6.89 12.63%
DPS 2.29 0.00 0.00 0.60 0.60 0.60 0.60 143.62%
NAPS 0.5808 0.5628 0.3322 0.3143 0.293 0.00 0.2595 70.85%
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 0.96 2.20 1.14 2.05 1.61 1.52 1.21 -14.26%
P/EPS 12.63 27.43 15.00 26.11 19.76 17.01 14.16 -7.32%
EY 7.92 3.65 6.67 3.83 5.06 5.88 7.06 7.94%
DY 2.20 0.00 0.00 0.31 0.40 0.46 0.62 132.10%
P/NAPS 1.79 3.94 3.33 6.20 5.10 0.00 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 1.37 1.50 1.06 1.84 2.15 1.72 1.50 -5.84%
P/EPS 18.07 18.74 13.93 23.44 26.35 19.29 17.53 2.03%
EY 5.54 5.34 7.18 4.27 3.79 5.18 5.70 -1.87%
DY 1.54 0.00 0.00 0.35 0.30 0.41 0.50 111.25%
P/NAPS 2.56 2.69 3.09 5.57 6.80 0.00 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