[UZMA] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[UZMA] UZMA BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -7.83%
YoY- 8.9%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 538,026 577,230 594,116 473,425 436,477 408,584 390,872 23.71%
PBT 10,108 53,676 52,344 51,337 49,618 48,752 49,208 -65.15%
Tax -9,864 -12,912 -14,036 -10,949 -6,581 -9,962 -11,208 -8.15%
NP 244 40,764 38,308 40,388 43,037 38,790 38,000 -96.53%
-
NP to SH -5,736 34,622 32,216 36,007 39,065 34,150 33,712 -
-
Tax Rate 97.59% 24.06% 26.81% 21.33% 13.26% 20.43% 22.78% -
Total Cost 537,782 536,466 555,808 433,037 393,440 369,794 352,872 32.39%
-
Net Worth 312,374 289,858 275,601 236,207 232,951 145,150 137,384 72.82%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 9,300 - - - -
Div Payout % - - - 25.83% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 312,374 289,858 275,601 236,207 232,951 145,150 137,384 72.82%
NOSH 274,012 268,387 267,574 246,049 240,155 131,955 132,100 62.57%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.05% 7.06% 6.45% 8.53% 9.86% 9.49% 9.72% -
ROE -1.84% 11.94% 11.69% 15.24% 16.77% 23.53% 24.54% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 196.35 215.07 222.04 192.41 181.75 309.64 295.89 -23.90%
EPS -2.09 12.90 12.04 18.60 16.27 25.88 25.52 -
DPS 0.00 0.00 0.00 3.78 0.00 0.00 0.00 -
NAPS 1.14 1.08 1.03 0.96 0.97 1.10 1.04 6.30%
Adjusted Per Share Value based on latest NOSH - 264,436
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 123.59 132.60 136.47 108.75 100.26 93.86 89.79 23.71%
EPS -1.32 7.95 7.40 8.27 8.97 7.84 7.74 -
DPS 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
NAPS 0.7176 0.6658 0.6331 0.5426 0.5351 0.3334 0.3156 72.82%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.98 2.35 2.08 1.72 3.82 3.66 6.45 -
P/RPS 1.01 1.09 0.94 0.89 2.10 1.18 2.18 -40.09%
P/EPS -94.59 18.22 17.28 11.75 23.48 14.14 25.27 -
EY -1.06 5.49 5.79 8.51 4.26 7.07 3.96 -
DY 0.00 0.00 0.00 2.20 0.00 0.00 0.00 -
P/NAPS 1.74 2.18 2.02 1.79 3.94 3.33 6.20 -57.10%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 24/08/15 25/05/15 26/02/15 25/11/14 26/08/14 26/05/14 -
Price 2.17 1.58 2.34 2.46 2.61 3.40 5.79 -
P/RPS 1.11 0.73 1.05 1.28 1.44 1.10 1.96 -31.52%
P/EPS -103.66 12.25 19.44 16.81 16.05 13.14 22.69 -
EY -0.96 8.16 5.15 5.95 6.23 7.61 4.41 -
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 1.90 1.46 2.27 2.56 2.69 3.09 5.57 -51.14%

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