[UZMA] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 22.39%
YoY- 464.33%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 289,242 267,686 242,577 212,725 192,560 167,553 141,366 60.81%
PBT 32,105 27,920 24,460 20,061 16,665 10,536 5,966 205.52%
Tax -8,243 -7,223 -6,483 -4,571 -3,875 -627 719 -
NP 23,862 20,697 17,977 15,490 12,790 9,909 6,685 132.66%
-
NP to SH 22,183 19,596 17,196 14,763 12,062 8,626 5,621 148.69%
-
Tax Rate 25.68% 25.87% 26.50% 22.79% 23.25% 5.95% -12.05% -
Total Cost 265,380 246,989 224,600 197,235 179,770 157,644 134,681 56.84%
-
Net Worth 97,763 91,108 86,171 73,883 60,046 0 52,763 50.57%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 97,763 91,108 86,171 73,883 60,046 0 52,763 50.57%
NOSH 132,113 132,041 87,930 80,308 80,061 80,072 79,944 39.56%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.25% 7.73% 7.41% 7.28% 6.64% 5.91% 4.73% -
ROE 22.69% 21.51% 19.96% 19.98% 20.09% 0.00% 10.65% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 218.93 202.73 275.87 264.89 240.51 209.25 176.83 15.22%
EPS 16.79 14.84 19.56 18.38 15.07 10.77 7.03 78.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.69 0.98 0.92 0.75 0.00 0.66 7.88%
Adjusted Per Share Value based on latest NOSH - 80,308
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 74.70 69.13 62.64 54.93 49.73 43.27 36.51 60.81%
EPS 5.73 5.06 4.44 3.81 3.11 2.23 1.45 148.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2525 0.2353 0.2225 0.1908 0.1551 0.00 0.1363 50.55%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.50 1.51 1.50 1.33 1.13 1.79 1.26 -
P/RPS 0.69 0.74 0.54 0.50 0.47 0.86 0.71 -1.87%
P/EPS 8.93 10.17 7.67 7.23 7.50 16.62 17.92 -37.01%
EY 11.19 9.83 13.04 13.82 13.33 6.02 5.58 58.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.19 1.53 1.45 1.51 0.00 1.91 4.12%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 21/11/12 30/08/12 23/05/12 28/02/12 29/11/11 24/08/11 -
Price 1.65 1.51 1.54 1.33 1.30 1.19 1.27 -
P/RPS 0.75 0.74 0.56 0.50 0.54 0.57 0.72 2.74%
P/EPS 9.83 10.17 7.87 7.23 8.63 11.05 18.06 -33.21%
EY 10.18 9.83 12.70 13.82 11.59 9.05 5.54 49.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.19 1.57 1.45 1.73 0.00 1.92 10.44%

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