[UZMA] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 102.6%
YoY- -4.7%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 148,529 473,425 327,358 204,292 97,718 405,902 292,520 -36.38%
PBT 13,086 51,337 37,214 24,376 12,302 46,066 36,821 -49.85%
Tax -3,509 -10,949 -4,936 -4,981 -2,802 -11,182 -8,420 -44.23%
NP 9,577 40,388 32,278 19,395 9,500 34,884 28,401 -51.58%
-
NP to SH 8,054 36,007 29,299 17,075 8,428 33,064 27,040 -55.43%
-
Tax Rate 26.81% 21.33% 13.26% 20.43% 22.78% 24.27% 22.87% -
Total Cost 138,952 433,037 295,080 184,897 88,218 371,018 264,119 -34.85%
-
Net Worth 275,601 236,207 232,951 145,150 137,384 128,015 122,789 71.51%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 9,300 - - - 2,639 2,640 -
Div Payout % - 25.83% - - - 7.98% 9.77% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 275,601 236,207 232,951 145,150 137,384 128,015 122,789 71.51%
NOSH 267,574 246,049 240,155 131,955 132,100 131,974 132,031 60.21%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.45% 8.53% 9.86% 9.49% 9.72% 8.59% 9.71% -
ROE 2.92% 15.24% 12.58% 11.76% 6.13% 25.83% 22.02% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 55.51 192.41 136.31 154.82 73.97 307.56 221.55 -60.28%
EPS 3.01 18.60 12.20 12.94 6.38 14.18 20.48 -72.18%
DPS 0.00 3.78 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.03 0.96 0.97 1.10 1.04 0.97 0.93 7.05%
Adjusted Per Share Value based on latest NOSH - 132,015
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 34.11 108.73 75.18 46.92 22.44 93.22 67.18 -36.38%
EPS 1.85 8.27 6.73 3.92 1.94 7.59 6.21 -55.42%
DPS 0.00 2.14 0.00 0.00 0.00 0.61 0.61 -
NAPS 0.6329 0.5425 0.535 0.3333 0.3155 0.294 0.282 71.50%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.08 1.72 3.82 3.66 6.45 4.95 4.32 -
P/RPS 3.75 0.89 2.80 2.36 8.72 1.61 1.95 54.70%
P/EPS 69.10 11.75 31.31 28.28 101.10 19.76 21.09 120.75%
EY 1.45 8.51 3.19 3.54 0.99 5.06 4.74 -54.63%
DY 0.00 2.20 0.00 0.00 0.00 0.40 0.46 -
P/NAPS 2.02 1.79 3.94 3.33 6.20 5.10 4.65 -42.67%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 26/02/15 25/11/14 26/08/14 26/05/14 26/02/14 26/11/13 -
Price 2.34 2.46 2.61 3.40 5.79 6.60 4.90 -
P/RPS 4.22 1.28 1.91 2.20 7.83 2.15 2.21 53.97%
P/EPS 77.74 16.81 21.39 26.28 90.75 26.34 23.93 119.50%
EY 1.29 5.95 4.67 3.81 1.10 3.80 4.18 -54.36%
DY 0.00 1.54 0.00 0.00 0.00 0.30 0.41 -
P/NAPS 2.27 2.56 2.69 3.09 5.57 6.80 5.27 -42.99%

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