[UZMA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 11.75%
YoY- 424.12%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 250,336 221,164 192,560 175,210 150,302 140,504 116,099 66.98%
PBT 26,662 24,460 16,665 13,673 11,072 10,876 -2,167 -
Tax -5,856 -5,224 -3,875 -2,113 -640 -2,440 938 -
NP 20,806 19,236 12,790 11,560 10,432 8,436 -1,229 -
-
NP to SH 20,002 18,760 12,062 10,877 9,734 7,956 -2,049 -
-
Tax Rate 21.96% 21.36% 23.25% 15.45% 5.78% 22.43% - -
Total Cost 229,530 201,928 179,770 163,650 139,870 132,068 117,328 56.48%
-
Net Worth 82,430 73,883 60,004 55,986 52,832 49,525 48,024 43.40%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 82,430 73,883 60,004 55,986 52,832 49,525 48,024 43.40%
NOSH 84,112 80,308 80,006 79,980 80,049 79,879 80,040 3.36%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.31% 8.70% 6.64% 6.60% 6.94% 6.00% -1.06% -
ROE 24.27% 25.39% 20.10% 19.43% 18.42% 16.06% -4.27% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 297.62 275.39 240.68 219.07 187.76 175.89 145.05 61.54%
EPS 23.78 23.36 9.73 13.60 12.16 9.96 -2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.92 0.75 0.70 0.66 0.62 0.60 38.73%
Adjusted Per Share Value based on latest NOSH - 80,072
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 57.31 50.63 44.08 40.11 34.41 32.16 26.58 66.97%
EPS 4.58 4.29 2.76 2.49 2.23 1.82 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1887 0.1691 0.1374 0.1282 0.1209 0.1134 0.1099 43.43%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.50 1.33 1.13 1.79 1.26 2.07 1.12 -
P/RPS 0.50 0.48 0.47 0.82 0.67 1.18 0.77 -25.03%
P/EPS 6.31 5.69 7.50 13.16 10.36 20.78 -43.75 -
EY 15.85 17.56 13.34 7.60 9.65 4.81 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.45 1.51 2.56 1.91 3.34 1.87 -12.53%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 23/05/12 28/02/12 29/11/11 24/08/11 27/05/11 28/02/11 -
Price 1.54 1.33 1.30 1.19 1.27 2.04 1.51 -
P/RPS 0.52 0.48 0.54 0.54 0.68 1.16 1.04 -37.03%
P/EPS 6.48 5.69 8.62 8.75 10.44 20.48 -58.99 -
EY 15.44 17.56 11.60 11.43 9.57 4.88 -1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.45 1.73 1.70 1.92 3.29 2.52 -27.07%

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