[UZMA] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 39.91%
YoY- -4.82%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 146,067 123,066 106,574 97,718 113,382 105,763 97,860 30.51%
PBT 14,123 12,838 12,074 12,302 9,245 12,695 11,945 11.77%
Tax -6,013 45 -2,179 -2,802 -2,762 -3,156 -2,422 83.04%
NP 8,110 12,883 9,895 9,500 6,483 9,539 9,523 -10.12%
-
NP to SH 6,708 12,224 8,647 8,428 6,024 9,123 9,062 -18.12%
-
Tax Rate 42.58% -0.35% 18.05% 22.78% 29.88% 24.86% 20.28% -
Total Cost 137,957 110,183 96,679 88,218 106,899 96,224 88,337 34.49%
-
Net Worth 253,859 246,001 145,216 137,384 128,047 122,784 113,439 70.83%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 9,995 - - - - - 2,638 142.44%
Div Payout % 149.01% - - - - - 29.11% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 253,859 246,001 145,216 137,384 128,047 122,784 113,439 70.83%
NOSH 264,436 253,609 132,015 132,100 132,008 132,026 131,906 58.78%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.55% 10.47% 9.28% 9.72% 5.72% 9.02% 9.73% -
ROE 2.64% 4.97% 5.95% 6.13% 4.70% 7.43% 7.99% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 55.24 48.53 80.73 73.97 85.89 80.11 74.19 -17.80%
EPS 2.54 4.82 6.55 6.38 2.58 6.91 6.87 -48.39%
DPS 3.78 0.00 0.00 0.00 0.00 0.00 2.00 52.68%
NAPS 0.96 0.97 1.10 1.04 0.97 0.93 0.86 7.58%
Adjusted Per Share Value based on latest NOSH - 132,100
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.55 28.27 24.48 22.45 26.05 24.29 22.48 30.50%
EPS 1.54 2.81 1.99 1.94 1.38 2.10 2.08 -18.11%
DPS 2.30 0.00 0.00 0.00 0.00 0.00 0.61 141.66%
NAPS 0.5831 0.5651 0.3336 0.3156 0.2941 0.282 0.2606 70.82%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.72 3.82 3.66 6.45 4.95 4.32 3.23 -
P/RPS 3.11 7.87 4.53 8.72 5.76 5.39 4.35 -19.99%
P/EPS 67.80 79.25 55.88 101.10 108.47 62.52 47.02 27.54%
EY 1.47 1.26 1.79 0.99 0.92 1.60 2.13 -21.85%
DY 2.20 0.00 0.00 0.00 0.00 0.00 0.62 132.10%
P/NAPS 1.79 3.94 3.33 6.20 5.10 4.65 3.76 -38.94%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 26/08/14 26/05/14 26/02/14 26/11/13 15/08/13 -
Price 2.46 2.61 3.40 5.79 6.60 4.90 4.00 -
P/RPS 4.45 5.38 4.21 7.83 7.68 6.12 5.39 -11.96%
P/EPS 96.98 54.15 51.91 90.75 144.63 70.91 58.22 40.39%
EY 1.03 1.85 1.93 1.10 0.69 1.41 1.72 -28.88%
DY 1.54 0.00 0.00 0.00 0.00 0.00 0.50 111.25%
P/NAPS 2.56 2.69 3.09 5.57 6.80 5.27 4.65 -32.75%

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