[UZMA] YoY Annualized Quarter 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- 55.53%
YoY- 135.8%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 594,116 390,872 355,588 221,164 140,504 81,644 103,880 33.71%
PBT 52,344 49,208 48,724 24,460 10,876 -10,500 6,136 42.91%
Tax -14,036 -11,208 -11,368 -5,224 -2,440 -124 -1,764 41.27%
NP 38,308 38,000 37,356 19,236 8,436 -10,624 4,372 43.55%
-
NP to SH 32,216 33,712 35,420 18,760 7,956 -10,704 4,176 40.54%
-
Tax Rate 26.81% 22.78% 23.33% 21.36% 22.43% - 28.75% -
Total Cost 555,808 352,872 318,232 201,928 132,068 92,268 99,508 33.18%
-
Net Worth 275,601 137,384 106,893 73,883 49,525 47,129 62,839 27.92%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 275,601 137,384 106,893 73,883 49,525 47,129 62,839 27.92%
NOSH 267,574 132,100 131,967 80,308 79,879 79,880 79,694 22.35%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.45% 9.72% 10.51% 8.70% 6.00% -13.01% 4.21% -
ROE 11.69% 24.54% 33.14% 25.39% 16.06% -22.71% 6.65% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 222.04 295.89 269.45 275.39 175.89 102.21 130.35 9.27%
EPS 12.04 25.52 26.84 23.36 9.96 -13.40 5.24 14.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.04 0.81 0.92 0.62 0.59 0.7885 4.55%
Adjusted Per Share Value based on latest NOSH - 80,308
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 136.47 89.79 81.68 50.80 32.28 18.75 23.86 33.71%
EPS 7.40 7.74 8.14 4.31 1.83 -2.46 0.96 40.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6331 0.3156 0.2455 0.1697 0.1138 0.1083 0.1443 27.93%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.08 6.45 2.00 1.33 2.07 1.20 0.83 -
P/RPS 0.94 2.18 0.74 0.48 1.18 1.17 0.64 6.61%
P/EPS 17.28 25.27 7.45 5.69 20.78 -8.96 15.84 1.46%
EY 5.79 3.96 13.42 17.56 4.81 -11.17 6.31 -1.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 6.20 2.47 1.45 3.34 2.03 1.05 11.51%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 26/05/14 22/05/13 23/05/12 27/05/11 26/05/10 29/05/09 -
Price 2.34 5.79 3.10 1.33 2.04 1.15 0.96 -
P/RPS 1.05 1.96 1.15 0.48 1.16 1.13 0.74 6.00%
P/EPS 19.44 22.69 11.55 5.69 20.48 -8.58 18.32 0.99%
EY 5.15 4.41 8.66 17.56 4.88 -11.65 5.46 -0.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 5.57 3.83 1.45 3.29 1.95 1.22 10.89%

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