[UZMA] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6.62%
YoY- 105.49%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 355,588 289,242 275,378 250,336 221,164 192,560 175,210 60.22%
PBT 48,724 32,105 28,680 26,662 24,460 16,665 13,673 133.12%
Tax -11,368 -8,243 -6,577 -5,856 -5,224 -3,875 -2,113 206.72%
NP 37,356 23,862 22,102 20,806 19,236 12,790 11,560 118.41%
-
NP to SH 35,420 22,183 20,922 20,002 18,760 12,062 10,877 119.54%
-
Tax Rate 23.33% 25.68% 22.93% 21.96% 21.36% 23.25% 15.45% -
Total Cost 318,232 265,380 253,276 229,530 201,928 179,770 163,650 55.73%
-
Net Worth 106,893 96,277 89,335 82,430 73,883 60,004 55,986 53.84%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 106,893 96,277 89,335 82,430 73,883 60,004 55,986 53.84%
NOSH 131,967 130,104 129,471 84,112 80,308 80,006 79,980 39.59%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.51% 8.25% 8.03% 8.31% 8.70% 6.64% 6.60% -
ROE 33.14% 23.04% 23.42% 24.27% 25.39% 20.10% 19.43% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 269.45 222.32 212.69 297.62 275.39 240.68 219.07 14.78%
EPS 26.84 17.05 16.16 23.78 23.36 9.73 13.60 57.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.74 0.69 0.98 0.92 0.75 0.70 10.20%
Adjusted Per Share Value based on latest NOSH - 87,930
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 81.35 66.17 63.00 57.27 50.60 44.05 40.09 60.21%
EPS 8.10 5.08 4.79 4.58 4.29 2.76 2.49 119.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2446 0.2203 0.2044 0.1886 0.169 0.1373 0.1281 53.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.00 1.50 1.51 1.50 1.33 1.13 1.79 -
P/RPS 0.74 0.67 0.71 0.50 0.48 0.47 0.82 -6.60%
P/EPS 7.45 8.80 9.34 6.31 5.69 7.50 13.16 -31.54%
EY 13.42 11.37 10.70 15.85 17.56 13.34 7.60 46.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.03 2.19 1.53 1.45 1.51 2.56 -2.35%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 26/02/13 21/11/12 30/08/12 23/05/12 28/02/12 29/11/11 -
Price 3.10 1.65 1.51 1.54 1.33 1.30 1.19 -
P/RPS 1.15 0.74 0.71 0.52 0.48 0.54 0.54 65.45%
P/EPS 11.55 9.68 9.34 6.48 5.69 8.62 8.75 20.31%
EY 8.66 10.33 10.70 15.44 17.56 11.60 11.43 -16.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 2.23 2.19 1.57 1.45 1.73 1.70 71.77%

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