[UZMA] QoQ Annualized 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- 14.39%
YoY- 8.35%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized 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 577,230 594,116 473,425 436,477 408,584 390,872 405,902 26.54%
PBT 53,676 52,344 51,337 49,618 48,752 49,208 46,066 10.76%
Tax -12,912 -14,036 -10,949 -6,581 -9,962 -11,208 -11,182 10.09%
NP 40,764 38,308 40,388 43,037 38,790 38,000 34,884 10.97%
-
NP to SH 34,622 32,216 36,007 39,065 34,150 33,712 33,064 3.12%
-
Tax Rate 24.06% 26.81% 21.33% 13.26% 20.43% 22.78% 24.27% -
Total Cost 536,466 555,808 433,037 393,440 369,794 352,872 371,018 27.95%
-
Net Worth 289,858 275,601 236,207 232,951 145,150 137,384 128,015 72.68%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 9,300 - - - 2,639 -
Div Payout % - - 25.83% - - - 7.98% -
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 289,858 275,601 236,207 232,951 145,150 137,384 128,015 72.68%
NOSH 268,387 267,574 246,049 240,155 131,955 132,100 131,974 60.72%
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 7.06% 6.45% 8.53% 9.86% 9.49% 9.72% 8.59% -
ROE 11.94% 11.69% 15.24% 16.77% 23.53% 24.54% 25.83% -
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 215.07 222.04 192.41 181.75 309.64 295.89 307.56 -21.26%
EPS 12.90 12.04 18.60 16.27 25.88 25.52 14.18 -6.12%
DPS 0.00 0.00 3.78 0.00 0.00 0.00 2.00 -
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 132.06 135.92 108.31 99.86 93.48 89.43 92.86 26.54%
EPS 7.92 7.37 8.24 8.94 7.81 7.71 7.56 3.15%
DPS 0.00 0.00 2.13 0.00 0.00 0.00 0.60 -
NAPS 0.6632 0.6305 0.5404 0.533 0.3321 0.3143 0.2929 72.68%
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 1.09 0.94 0.89 2.10 1.18 2.18 1.61 -22.95%
P/EPS 18.22 17.28 11.75 23.48 14.14 25.27 19.76 -5.27%
EY 5.49 5.79 8.51 4.26 7.07 3.96 5.06 5.60%
DY 0.00 0.00 2.20 0.00 0.00 0.00 0.40 -
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 0.73 1.05 1.28 1.44 1.10 1.96 2.15 -51.42%
P/EPS 12.25 19.44 16.81 16.05 13.14 22.69 26.34 -40.05%
EY 8.16 5.15 5.95 6.23 7.61 4.41 3.80 66.67%
DY 0.00 0.00 1.54 0.00 0.00 0.00 0.30 -
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