[UZMA] QoQ Cumulative 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- -60.08%
YoY- 88.81%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 405,902 292,520 186,757 88,897 289,242 206,534 125,168 118.61%
PBT 46,066 36,821 24,126 12,181 32,105 21,510 13,331 128.05%
Tax -11,182 -8,420 -5,264 -2,842 -8,243 -4,933 -2,928 143.72%
NP 34,884 28,401 18,862 9,339 23,862 16,577 10,403 123.53%
-
NP to SH 33,064 27,040 17,917 8,855 22,183 15,692 10,001 121.44%
-
Tax Rate 24.27% 22.87% 21.82% 23.33% 25.68% 22.93% 21.96% -
Total Cost 371,018 264,119 167,895 79,558 265,380 189,957 114,765 118.17%
-
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 2,640 2,640 - - - - -
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% 22.02% 15.78% 8.28% 23.04% 17.57% 12.13% -
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 307.56 221.55 141.45 67.36 222.32 159.52 148.81 62.04%
EPS 14.18 20.48 13.57 6.71 17.05 12.12 11.89 12.42%
DPS 2.00 2.00 2.00 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 66.92 42.73 20.34 66.17 47.25 28.64 118.59%
EPS 7.56 6.19 4.10 2.03 5.08 3.59 2.29 121.23%
DPS 0.60 0.60 0.60 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 1.95 2.28 2.97 0.67 0.95 1.01 36.34%
P/EPS 19.76 21.09 23.80 29.81 8.80 12.46 12.62 34.72%
EY 5.06 4.74 4.20 3.36 11.37 8.03 7.93 -25.82%
DY 0.40 0.46 0.62 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 2.21 2.83 4.60 0.74 0.95 1.03 63.11%
P/EPS 26.34 23.93 29.48 46.20 9.68 12.46 12.95 60.32%
EY 3.80 4.18 3.39 2.16 10.33 8.03 7.72 -37.57%
DY 0.30 0.41 0.50 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