[UZMA] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 4.6%
YoY- 92.35%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 373,514 355,588 289,242 275,378 250,336 221,164 192,560 55.59%
PBT 48,252 48,724 32,105 28,680 26,662 24,460 16,665 103.27%
Tax -10,528 -11,368 -8,243 -6,577 -5,856 -5,224 -3,875 94.82%
NP 37,724 37,356 23,862 22,102 20,806 19,236 12,790 105.80%
-
NP to SH 35,834 35,420 22,183 20,922 20,002 18,760 12,062 106.79%
-
Tax Rate 21.82% 23.33% 25.68% 22.93% 21.96% 21.36% 23.25% -
Total Cost 335,790 318,232 265,380 253,276 229,530 201,928 179,770 51.72%
-
Net Worth 113,549 106,893 96,277 89,335 82,430 73,883 60,004 53.05%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,281 - - - - - - -
Div Payout % 14.74% - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 113,549 106,893 96,277 89,335 82,430 73,883 60,004 53.05%
NOSH 132,033 131,967 130,104 129,471 84,112 80,308 80,006 39.69%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.10% 10.51% 8.25% 8.03% 8.31% 8.70% 6.64% -
ROE 31.56% 33.14% 23.04% 23.42% 24.27% 25.39% 20.10% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 282.89 269.45 222.32 212.69 297.62 275.39 240.68 11.38%
EPS 27.14 26.84 17.05 16.16 23.78 23.36 9.73 98.27%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.81 0.74 0.69 0.98 0.92 0.75 9.56%
Adjusted Per Share Value based on latest NOSH - 132,041
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 96.46 91.83 74.70 71.11 64.65 57.11 49.73 55.59%
EPS 9.25 9.15 5.73 5.40 5.17 4.84 3.11 106.95%
DPS 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2932 0.276 0.2486 0.2307 0.2129 0.1908 0.155 53.01%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.23 2.00 1.50 1.51 1.50 1.33 1.13 -
P/RPS 1.14 0.74 0.67 0.71 0.50 0.48 0.47 80.62%
P/EPS 11.90 7.45 8.80 9.34 6.31 5.69 7.50 36.07%
EY 8.40 13.42 11.37 10.70 15.85 17.56 13.34 -26.55%
DY 1.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 2.47 2.03 2.19 1.53 1.45 1.51 83.81%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 15/08/13 22/05/13 26/02/13 21/11/12 30/08/12 23/05/12 28/02/12 -
Price 4.00 3.10 1.65 1.51 1.54 1.33 1.30 -
P/RPS 1.41 1.15 0.74 0.71 0.52 0.48 0.54 89.73%
P/EPS 14.74 11.55 9.68 9.34 6.48 5.69 8.62 43.04%
EY 6.79 8.66 10.33 10.70 15.44 17.56 11.60 -30.04%
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.65 3.83 2.23 2.19 1.57 1.45 1.73 93.43%

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