[UZMA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 50.92%
YoY- 72.32%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 204,292 97,718 405,902 292,520 186,757 88,897 289,242 -20.74%
PBT 24,376 12,302 46,066 36,821 24,126 12,181 32,105 -16.81%
Tax -4,981 -2,802 -11,182 -8,420 -5,264 -2,842 -8,243 -28.59%
NP 19,395 9,500 34,884 28,401 18,862 9,339 23,862 -12.93%
-
NP to SH 17,075 8,428 33,064 27,040 17,917 8,855 22,183 -16.05%
-
Tax Rate 20.43% 22.78% 24.27% 22.87% 21.82% 23.33% 25.68% -
Total Cost 184,897 88,218 371,018 264,119 167,895 79,558 265,380 -21.46%
-
Net Worth 145,150 137,384 128,015 122,789 113,549 106,893 96,277 31.57%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 2,639 2,640 2,640 - - -
Div Payout % - - 7.98% 9.77% 14.74% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 145,150 137,384 128,015 122,789 113,549 106,893 96,277 31.57%
NOSH 131,955 132,100 131,974 132,031 132,033 131,967 130,104 0.94%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.49% 9.72% 8.59% 9.71% 10.10% 10.51% 8.25% -
ROE 11.76% 6.13% 25.83% 22.02% 15.78% 8.28% 23.04% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 154.82 73.97 307.56 221.55 141.45 67.36 222.32 -21.48%
EPS 12.94 6.38 14.18 20.48 13.57 6.71 17.05 -16.83%
DPS 0.00 0.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.10 1.04 0.97 0.93 0.86 0.81 0.74 30.34%
Adjusted Per Share Value based on latest NOSH - 132,026
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 46.92 22.44 93.22 67.18 42.89 20.42 66.43 -20.74%
EPS 3.92 1.94 7.59 6.21 4.11 2.03 5.09 -16.02%
DPS 0.00 0.00 0.61 0.61 0.61 0.00 0.00 -
NAPS 0.3333 0.3155 0.294 0.282 0.2608 0.2455 0.2211 31.57%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.66 6.45 4.95 4.32 3.23 2.00 1.50 -
P/RPS 2.36 8.72 1.61 1.95 2.28 2.97 0.67 132.03%
P/EPS 28.28 101.10 19.76 21.09 23.80 29.81 8.80 118.23%
EY 3.54 0.99 5.06 4.74 4.20 3.36 11.37 -54.16%
DY 0.00 0.00 0.40 0.46 0.62 0.00 0.00 -
P/NAPS 3.33 6.20 5.10 4.65 3.76 2.47 2.03 39.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 26/02/14 26/11/13 15/08/13 22/05/13 26/02/13 -
Price 3.40 5.79 6.60 4.90 4.00 3.10 1.65 -
P/RPS 2.20 7.83 2.15 2.21 2.83 4.60 0.74 107.17%
P/EPS 26.28 90.75 26.34 23.93 29.48 46.20 9.68 94.96%
EY 3.81 1.10 3.80 4.18 3.39 2.16 10.33 -48.66%
DY 0.00 0.00 0.30 0.41 0.50 0.00 0.00 -
P/NAPS 3.09 5.57 6.80 5.27 4.65 3.83 2.23 24.36%

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