[UZMA] QoQ Annualized 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- 59.67%
YoY- 88.81%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized 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 405,902 390,026 373,514 355,588 289,242 275,378 250,336 37.89%
PBT 46,066 49,094 48,252 48,724 32,105 28,680 26,662 43.84%
Tax -11,182 -11,226 -10,528 -11,368 -8,243 -6,577 -5,856 53.73%
NP 34,884 37,868 37,724 37,356 23,862 22,102 20,806 40.99%
-
NP to SH 33,064 36,053 35,834 35,420 22,183 20,922 20,002 39.67%
-
Tax Rate 24.27% 22.87% 21.82% 23.33% 25.68% 22.93% 21.96% -
Total Cost 371,018 352,158 335,790 318,232 265,380 253,276 229,530 37.61%
-
Net Worth 128,015 122,789 113,549 106,893 96,277 89,335 82,430 33.99%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,639 3,520 5,281 - - - - -
Div Payout % 7.98% 9.77% 14.74% - - - - -
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 128,015 122,789 113,549 106,893 96,277 89,335 82,430 33.99%
NOSH 131,974 132,031 132,033 131,967 130,104 129,471 84,112 34.91%
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 8.59% 9.71% 10.10% 10.51% 8.25% 8.03% 8.31% -
ROE 25.83% 29.36% 31.56% 33.14% 23.04% 23.42% 24.27% -
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 307.56 295.40 282.89 269.45 222.32 212.69 297.62 2.20%
EPS 14.18 27.31 27.14 26.84 17.05 16.16 23.78 -29.08%
DPS 2.00 2.67 4.00 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 92.86 89.23 85.45 81.35 66.17 63.00 57.27 37.89%
EPS 7.56 8.25 8.20 8.10 5.08 4.79 4.58 39.54%
DPS 0.60 0.81 1.21 0.00 0.00 0.00 0.00 -
NAPS 0.2929 0.2809 0.2598 0.2446 0.2203 0.2044 0.1886 33.99%
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 1.61 1.46 1.14 0.74 0.67 0.71 0.50 117.59%
P/EPS 19.76 15.82 11.90 7.45 8.80 9.34 6.31 113.60%
EY 5.06 6.32 8.40 13.42 11.37 10.70 15.85 -53.19%
DY 0.40 0.62 1.24 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 2.15 1.66 1.41 1.15 0.74 0.71 0.52 156.94%
P/EPS 26.34 17.94 14.74 11.55 9.68 9.34 6.48 154.04%
EY 3.80 5.57 6.79 8.66 10.33 10.70 15.44 -60.62%
DY 0.30 0.54 1.00 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