[UZMA] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 11.75%
YoY- 424.12%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 436,477 390,026 275,378 175,210 106,605 102,616 137,764 21.18%
PBT 49,618 49,094 28,680 13,673 -3,264 2,285 11,718 27.17%
Tax -6,581 -11,226 -6,577 -2,113 -26 -905 -1,614 26.38%
NP 43,037 37,868 22,102 11,560 -3,290 1,380 10,104 27.30%
-
NP to SH 39,065 36,053 20,922 10,877 -3,356 1,296 10,104 25.26%
-
Tax Rate 13.26% 22.87% 22.93% 15.45% - 39.61% 13.77% -
Total Cost 393,440 352,158 253,276 163,650 109,895 101,236 127,660 20.62%
-
Net Worth 232,951 122,789 89,335 55,986 47,143 63,461 61,616 24.80%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 3,520 - - - - - -
Div Payout % - 9.77% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 232,951 122,789 89,335 55,986 47,143 63,461 61,616 24.80%
NOSH 240,155 132,031 129,471 79,980 79,904 80,330 80,021 20.09%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.86% 9.71% 8.03% 6.60% -3.09% 1.34% 7.33% -
ROE 16.77% 29.36% 23.42% 19.43% -7.12% 2.04% 16.40% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 181.75 295.40 212.69 219.07 133.42 127.74 172.16 0.90%
EPS 16.27 27.31 16.16 13.60 -4.20 1.61 12.63 4.30%
DPS 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.93 0.69 0.70 0.59 0.79 0.77 3.92%
Adjusted Per Share Value based on latest NOSH - 80,072
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 100.26 89.59 63.26 40.25 24.49 23.57 31.65 21.17%
EPS 8.97 8.28 4.81 2.50 -0.77 0.30 2.32 25.26%
DPS 0.00 0.81 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5351 0.2821 0.2052 0.1286 0.1083 0.1458 0.1415 24.80%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.82 4.32 1.51 1.79 1.04 1.00 1.23 -
P/RPS 2.10 1.46 0.71 0.82 0.78 0.78 0.71 19.80%
P/EPS 23.48 15.82 9.34 13.16 -24.76 61.98 9.74 15.78%
EY 4.26 6.32 10.70 7.60 -4.04 1.61 10.27 -13.63%
DY 0.00 0.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 4.65 2.19 2.56 1.76 1.27 1.60 16.19%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 26/11/13 21/11/12 29/11/11 29/11/10 23/11/09 28/11/08 -
Price 2.61 4.90 1.51 1.19 0.95 1.07 1.10 -
P/RPS 1.44 1.66 0.71 0.54 0.71 0.84 0.64 14.46%
P/EPS 16.05 17.94 9.34 8.75 -22.62 66.32 8.71 10.71%
EY 6.23 5.57 10.70 11.43 -4.42 1.51 11.48 -9.68%
DY 0.00 0.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 5.27 2.19 1.70 1.61 1.35 1.43 11.10%

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