[UZMA] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 144.7%
YoY- 273.64%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 204,292 186,757 125,168 75,151 49,884 55,626 69,384 19.70%
PBT 24,376 24,126 13,331 5,536 -2,598 4,094 7,294 22.26%
Tax -4,981 -5,264 -2,928 -320 -100 -1,174 -492 47.05%
NP 19,395 18,862 10,403 5,216 -2,698 2,920 6,802 19.07%
-
NP to SH 17,075 17,917 10,001 4,867 -2,803 2,803 6,802 16.57%
-
Tax Rate 20.43% 21.82% 21.96% 5.78% - 28.68% 6.75% -
Total Cost 184,897 167,895 114,765 69,935 52,582 52,706 62,582 19.77%
-
Net Worth 145,150 113,549 82,430 52,832 47,250 64,869 38,411 24.79%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 2,640 - - - 2,002 - -
Div Payout % - 14.74% - - - 71.43% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 145,150 113,549 82,430 52,832 47,250 64,869 38,411 24.79%
NOSH 131,955 132,033 84,112 80,049 80,085 80,085 80,023 8.68%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 9.49% 10.10% 8.31% 6.94% -5.41% 5.25% 9.80% -
ROE 11.76% 15.78% 12.13% 9.21% -5.93% 4.32% 17.71% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 154.82 141.45 148.81 93.88 62.29 69.46 86.70 10.14%
EPS 12.94 13.57 11.89 6.08 -3.50 3.50 8.50 7.25%
DPS 0.00 2.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.10 0.86 0.98 0.66 0.59 0.81 0.48 14.81%
Adjusted Per Share Value based on latest NOSH - 79,944
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 46.74 42.73 28.64 17.19 11.41 12.73 15.87 19.71%
EPS 3.91 4.10 2.29 1.11 -0.64 0.64 1.56 16.54%
DPS 0.00 0.60 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.3321 0.2598 0.1886 0.1209 0.1081 0.1484 0.0879 24.78%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 - -
Price 3.66 3.23 1.50 1.26 1.07 1.06 0.00 -
P/RPS 2.36 2.28 1.01 1.34 1.72 1.53 0.00 -
P/EPS 28.28 23.80 12.62 20.72 -30.57 30.29 0.00 -
EY 3.54 4.20 7.93 4.83 -3.27 3.30 0.00 -
DY 0.00 0.62 0.00 0.00 0.00 2.36 0.00 -
P/NAPS 3.33 3.76 1.53 1.91 1.81 1.31 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 15/08/13 30/08/12 24/08/11 27/08/10 28/08/09 11/09/08 -
Price 3.40 4.00 1.54 1.27 1.01 1.09 1.17 -
P/RPS 2.20 2.83 1.03 1.35 1.62 1.57 1.35 8.47%
P/EPS 26.28 29.48 12.95 20.89 -28.86 31.14 13.76 11.38%
EY 3.81 3.39 7.72 4.79 -3.47 3.21 7.26 -10.18%
DY 0.00 0.50 0.00 0.00 0.00 2.29 0.00 -
P/NAPS 3.09 4.65 1.57 1.92 1.71 1.35 2.44 4.01%

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