[UZMA] QoQ TTM 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- 18.78%
YoY- 78.47%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 405,902 375,228 350,831 322,848 289,242 267,686 242,577 40.81%
PBT 46,066 47,416 42,900 38,171 32,105 27,920 24,460 52.32%
Tax -11,182 -11,730 -10,579 -9,779 -8,243 -7,223 -6,483 43.68%
NP 34,884 35,686 32,321 28,392 23,862 20,697 17,977 55.38%
-
NP to SH 33,064 33,531 30,099 26,348 22,183 19,596 17,196 54.44%
-
Tax Rate 24.27% 24.74% 24.66% 25.62% 25.68% 25.87% 26.50% -
Total Cost 371,018 339,542 318,510 294,456 265,380 246,989 224,600 39.61%
-
Net Worth 128,047 0 113,439 106,893 97,763 91,108 86,171 30.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,638 2,638 2,638 - - - - -
Div Payout % 7.98% 7.87% 8.76% - - - - -
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 128,047 0 113,439 106,893 97,763 91,108 86,171 30.12%
NOSH 132,008 132,026 131,906 131,967 132,113 132,041 87,930 31.01%
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% 9.51% 9.21% 8.79% 8.25% 7.73% 7.41% -
ROE 25.82% 0.00% 26.53% 24.65% 22.69% 21.51% 19.96% -
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 307.48 284.21 265.97 244.64 218.93 202.73 275.87 7.47%
EPS 25.05 25.40 22.82 19.97 16.79 14.84 19.56 17.87%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.00 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 93.24 86.19 80.59 74.16 66.44 61.49 55.72 40.81%
EPS 7.60 7.70 6.91 6.05 5.10 4.50 3.95 54.51%
DPS 0.61 0.61 0.61 0.00 0.00 0.00 0.00 -
NAPS 0.2941 0.00 0.2606 0.2455 0.2246 0.2093 0.1979 30.13%
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 1.52 1.21 0.82 0.69 0.74 0.54 106.73%
P/EPS 19.76 17.01 14.16 10.02 8.93 10.17 7.67 87.60%
EY 5.06 5.88 7.06 9.98 11.19 9.83 13.04 -46.70%
DY 0.40 0.46 0.62 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 0.00 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 1.72 1.50 1.27 0.75 0.74 0.56 144.58%
P/EPS 26.35 19.29 17.53 15.53 9.83 10.17 7.87 123.31%
EY 3.79 5.18 5.70 6.44 10.18 9.83 12.70 -55.24%
DY 0.30 0.41 0.50 0.00 0.00 0.00 0.00 -
P/NAPS 6.80 0.00 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