[UZMA] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[UZMA] UZMA BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 1.94%
YoY- 8.9%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 549,587 557,748 524,236 473,425 440,740 423,437 414,723 20.62%
PBT 21,704 53,799 52,121 51,337 46,459 46,316 46,187 -39.52%
Tax -13,411 -12,424 -11,656 -10,949 -7,698 -10,899 -11,142 13.14%
NP 8,293 41,375 40,465 40,388 38,761 35,417 35,045 -61.70%
-
NP to SH 2,406 36,243 35,633 36,007 35,323 32,222 32,637 -82.39%
-
Tax Rate 61.79% 23.09% 22.36% 21.33% 16.57% 23.53% 24.12% -
Total Cost 541,294 516,373 483,771 433,037 401,979 388,020 379,678 26.64%
-
Net Worth 323,344 290,626 275,601 253,859 246,001 145,216 137,384 76.84%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 9,995 9,995 9,995 9,995 - - 2,638 142.83%
Div Payout % 415.45% 27.58% 28.05% 27.76% - - 8.08% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 323,344 290,626 275,601 253,859 246,001 145,216 137,384 76.84%
NOSH 283,635 269,098 267,574 264,436 253,609 132,015 132,100 66.35%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.51% 7.42% 7.72% 8.53% 8.79% 8.36% 8.45% -
ROE 0.74% 12.47% 12.93% 14.18% 14.36% 22.19% 23.76% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 193.77 207.27 195.92 179.03 173.79 320.75 313.95 -27.48%
EPS 0.85 13.47 13.32 13.62 13.93 24.41 24.71 -89.40%
DPS 3.52 3.71 3.74 3.78 0.00 0.00 2.00 45.72%
NAPS 1.14 1.08 1.03 0.96 0.97 1.10 1.04 6.30%
Adjusted Per Share Value based on latest NOSH - 264,436
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 125.74 127.60 119.94 108.31 100.83 96.88 94.88 20.63%
EPS 0.55 8.29 8.15 8.24 8.08 7.37 7.47 -82.40%
DPS 2.29 2.29 2.29 2.29 0.00 0.00 0.60 144.02%
NAPS 0.7398 0.6649 0.6305 0.5808 0.5628 0.3322 0.3143 76.85%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.98 2.35 2.08 1.72 3.82 3.66 6.45 -
P/RPS 1.02 1.13 1.06 0.96 2.20 1.14 2.05 -37.18%
P/EPS 233.42 17.45 15.62 12.63 27.43 15.00 26.11 330.17%
EY 0.43 5.73 6.40 7.92 3.65 6.67 3.83 -76.69%
DY 1.78 1.58 1.80 2.20 0.00 0.00 0.31 220.31%
P/NAPS 1.74 2.18 2.02 1.79 3.94 3.33 6.20 -57.10%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 24/08/15 25/05/15 26/02/15 25/11/14 26/08/14 26/05/14 -
Price 2.17 1.58 2.34 2.46 2.61 3.40 5.79 -
P/RPS 1.12 0.76 1.19 1.37 1.50 1.06 1.84 -28.15%
P/EPS 255.81 11.73 17.57 18.07 18.74 13.93 23.44 391.29%
EY 0.39 8.52 5.69 5.54 5.34 7.18 4.27 -79.68%
DY 1.62 2.35 1.60 1.54 0.00 0.00 0.35 177.47%
P/NAPS 1.90 1.46 2.27 2.56 2.69 3.09 5.57 -51.14%

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