[UZMA] QoQ 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- 0.67%
YoY- 60.31%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 106,574 97,718 113,382 105,763 97,860 88,897 82,708 18.46%
PBT 12,074 12,302 9,245 12,695 11,945 12,181 10,595 9.12%
Tax -2,179 -2,802 -2,762 -3,156 -2,422 -2,842 -3,310 -24.38%
NP 9,895 9,500 6,483 9,539 9,523 9,339 7,285 22.71%
-
NP to SH 8,647 8,428 6,024 9,123 9,062 8,855 6,491 21.13%
-
Tax Rate 18.05% 22.78% 29.88% 24.86% 20.28% 23.33% 31.24% -
Total Cost 96,679 88,218 106,899 96,224 88,337 79,558 75,423 18.05%
-
Net Worth 145,216 137,384 128,047 122,784 113,439 106,893 97,763 30.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - 2,638 - - -
Div Payout % - - - - 29.11% - - -
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 145,216 137,384 128,047 122,784 113,439 106,893 97,763 30.27%
NOSH 132,015 132,100 132,008 132,026 131,906 131,967 132,113 -0.04%
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 9.28% 9.72% 5.72% 9.02% 9.73% 10.51% 8.81% -
ROE 5.95% 6.13% 4.70% 7.43% 7.99% 8.28% 6.64% -
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 80.73 73.97 85.89 80.11 74.19 67.36 62.60 18.53%
EPS 6.55 6.38 2.58 6.91 6.87 6.71 4.92 21.08%
DPS 0.00 0.00 0.00 0.00 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 24.48 22.45 26.05 24.29 22.48 20.42 19.00 18.46%
EPS 1.99 1.94 1.38 2.10 2.08 2.03 1.49 21.34%
DPS 0.00 0.00 0.00 0.00 0.61 0.00 0.00 -
NAPS 0.3336 0.3156 0.2941 0.282 0.2606 0.2455 0.2246 30.27%
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 4.53 8.72 5.76 5.39 4.35 2.97 2.40 52.90%
P/EPS 55.88 101.10 108.47 62.52 47.02 29.81 30.53 49.79%
EY 1.79 0.99 0.92 1.60 2.13 3.36 3.28 -33.29%
DY 0.00 0.00 0.00 0.00 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 4.21 7.83 7.68 6.12 5.39 4.60 2.64 36.61%
P/EPS 51.91 90.75 144.63 70.91 58.22 46.20 33.58 33.80%
EY 1.93 1.10 0.69 1.41 1.72 2.16 2.98 -25.20%
DY 0.00 0.00 0.00 0.00 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