[UZMA] QoQ TTM 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- 39.83%
YoY- 688.68%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 267,686 242,577 212,725 192,560 167,553 141,366 130,814 60.97%
PBT 27,920 24,460 20,061 16,665 10,536 5,966 3,176 324.26%
Tax -7,223 -6,483 -4,571 -3,875 -627 719 360 -
NP 20,697 17,977 15,490 12,790 9,909 6,685 3,536 223.74%
-
NP to SH 19,596 17,196 14,763 12,062 8,626 5,621 2,616 281.44%
-
Tax Rate 25.87% 26.50% 22.79% 23.25% 5.95% -12.05% -11.34% -
Total Cost 246,989 224,600 197,235 179,770 157,644 134,681 127,278 55.39%
-
Net Worth 91,108 86,171 73,883 60,046 0 52,763 49,525 49.97%
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 91,108 86,171 73,883 60,046 0 52,763 49,525 49.97%
NOSH 132,041 87,930 80,308 80,061 80,072 79,944 79,879 39.67%
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 7.73% 7.41% 7.28% 6.64% 5.91% 4.73% 2.70% -
ROE 21.51% 19.96% 19.98% 20.09% 0.00% 10.65% 5.28% -
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 202.73 275.87 264.89 240.51 209.25 176.83 163.76 15.24%
EPS 14.84 19.56 18.38 15.07 10.77 7.03 3.27 173.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.98 0.92 0.75 0.00 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 61.28 55.53 48.70 44.08 38.36 32.36 29.95 60.95%
EPS 4.49 3.94 3.38 2.76 1.97 1.29 0.60 281.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2086 0.1973 0.1691 0.1375 0.00 0.1208 0.1134 49.96%
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 0.74 0.54 0.50 0.47 0.86 0.71 1.26 -29.80%
P/EPS 10.17 7.67 7.23 7.50 16.62 17.92 63.21 -70.31%
EY 9.83 13.04 13.82 13.33 6.02 5.58 1.58 237.14%
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 0.00 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 0.74 0.56 0.50 0.54 0.57 0.72 1.25 -29.42%
P/EPS 10.17 7.87 7.23 8.63 11.05 18.06 62.29 -70.02%
EY 9.83 12.70 13.82 11.59 9.05 5.54 1.61 232.95%
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 0.00 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