[UZMA] QoQ 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- 13.24%
YoY- 84.54%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
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 88,897 82,708 81,366 69,877 55,291 61,152 56,257 35.62%
PBT 12,181 10,595 8,179 7,216 6,115 6,410 4,719 88.06%
Tax -2,842 -3,310 -2,005 -1,622 -1,306 -2,290 -1,265 71.45%
NP 9,339 7,285 6,174 5,594 4,809 4,120 3,454 93.96%
-
NP to SH 8,855 6,491 5,691 5,311 4,690 3,904 3,291 93.33%
-
Tax Rate 23.33% 31.24% 24.51% 22.48% 21.36% 35.73% 26.81% -
Total Cost 79,558 75,423 75,192 64,283 50,482 57,032 52,803 31.39%
-
Net Worth 106,893 97,763 91,108 86,171 73,883 60,046 56,051 53.72%
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 97,763 91,108 86,171 73,883 60,046 56,051 53.72%
NOSH 131,967 132,113 132,041 87,930 80,308 80,061 80,072 39.48%
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% 8.81% 7.59% 8.01% 8.70% 6.74% 6.14% -
ROE 8.28% 6.64% 6.25% 6.16% 6.35% 6.50% 5.87% -
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 67.36 62.60 61.62 79.47 68.85 76.38 70.26 -2.76%
EPS 6.71 4.92 4.31 6.04 5.84 3.15 4.11 38.60%
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 20.42 18.99 18.69 16.05 12.70 14.04 12.92 35.64%
EPS 2.03 1.49 1.31 1.22 1.08 0.90 0.76 92.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2455 0.2245 0.2092 0.1979 0.1697 0.1379 0.1287 53.74%
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 2.97 2.40 2.45 1.89 1.93 1.48 2.55 10.68%
P/EPS 29.81 30.53 35.03 24.83 22.77 23.17 43.55 -22.31%
EY 3.36 3.28 2.85 4.03 4.39 4.32 2.30 28.71%
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 4.60 2.64 2.45 1.94 1.93 1.70 1.69 94.82%
P/EPS 46.20 33.58 35.03 25.50 22.77 26.66 28.95 36.52%
EY 2.16 2.98 2.85 3.92 4.39 3.75 3.45 -26.79%
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