[UZMA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[UZMA] UZMA BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 47.85%
YoY- 688.68%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 206,534 125,168 55,291 192,560 131,408 75,151 35,126 224.71%
PBT 21,510 13,331 6,115 16,665 10,255 5,536 2,719 295.53%
Tax -4,933 -2,928 -1,306 -3,875 -1,585 -320 -610 301.35%
NP 16,577 10,403 4,809 12,790 8,670 5,216 2,109 293.84%
-
NP to SH 15,692 10,001 4,690 12,062 8,158 4,867 1,989 294.81%
-
Tax Rate 22.93% 21.96% 21.36% 23.25% 15.46% 5.78% 22.43% -
Total Cost 189,957 114,765 50,482 179,770 122,738 69,935 33,017 220.05%
-
Net Worth 89,335 82,430 73,883 60,004 55,986 52,832 49,525 48.02%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 89,335 82,430 73,883 60,004 55,986 52,832 49,525 48.02%
NOSH 129,471 84,112 80,308 80,006 79,980 80,049 79,879 37.86%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.03% 8.31% 8.70% 6.64% 6.60% 6.94% 6.00% -
ROE 17.57% 12.13% 6.35% 20.10% 14.57% 9.21% 4.02% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 159.52 148.81 68.85 240.68 164.30 93.88 43.97 135.55%
EPS 12.12 11.89 5.84 9.73 10.20 6.08 2.49 186.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.98 0.92 0.75 0.70 0.66 0.62 7.37%
Adjusted Per Share Value based on latest NOSH - 80,061
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 47.44 28.75 12.70 44.23 30.19 17.26 8.07 224.67%
EPS 3.60 2.30 1.08 2.77 1.87 1.12 0.46 292.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2052 0.1894 0.1697 0.1378 0.1286 0.1214 0.1138 47.98%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.51 1.50 1.33 1.13 1.79 1.26 2.07 -
P/RPS 0.95 1.01 1.93 0.47 1.09 1.34 4.71 -65.50%
P/EPS 12.46 12.62 22.77 7.50 17.55 20.72 83.13 -71.68%
EY 8.03 7.93 4.39 13.34 5.70 4.83 1.20 253.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.53 1.45 1.51 2.56 1.91 3.34 -24.46%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 30/08/12 23/05/12 28/02/12 29/11/11 24/08/11 27/05/11 -
Price 1.51 1.54 1.33 1.30 1.19 1.27 2.04 -
P/RPS 0.95 1.03 1.93 0.54 0.72 1.35 4.64 -65.16%
P/EPS 12.46 12.95 22.77 8.62 11.67 20.89 81.93 -71.41%
EY 8.03 7.72 4.39 11.60 8.57 4.79 1.22 250.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.57 1.45 1.73 1.70 1.92 3.29 -23.70%

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