[UZMA] YoY Cumulative 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- 67.62%
YoY- 424.12%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 327,358 292,520 206,534 131,408 79,954 76,962 103,323 21.18%
PBT 37,214 36,821 21,510 10,255 -2,448 1,714 8,789 27.17%
Tax -4,936 -8,420 -4,933 -1,585 -20 -679 -1,211 26.37%
NP 32,278 28,401 16,577 8,670 -2,468 1,035 7,578 27.30%
-
NP to SH 29,299 27,040 15,692 8,158 -2,517 972 7,578 25.26%
-
Tax Rate 13.26% 22.87% 22.93% 15.46% - 39.61% 13.78% -
Total Cost 295,080 264,119 189,957 122,738 82,422 75,927 95,745 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 - 2,640 - - - - - -
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 12.58% 22.02% 17.57% 14.57% -5.34% 1.53% 12.30% -
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 136.31 221.55 159.52 164.30 100.06 95.81 129.12 0.90%
EPS 12.20 20.48 12.12 10.20 -3.15 1.21 9.47 4.31%
DPS 0.00 2.00 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 75.18 67.18 47.43 30.18 18.36 17.67 23.73 21.17%
EPS 6.73 6.21 3.60 1.87 -0.58 0.22 1.74 25.27%
DPS 0.00 0.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.535 0.282 0.2052 0.1286 0.1083 0.1457 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 2.80 1.95 0.95 1.09 1.04 1.04 0.95 19.73%
P/EPS 31.31 21.09 12.46 17.55 -33.02 82.64 12.99 15.78%
EY 3.19 4.74 8.03 5.70 -3.03 1.21 7.70 -13.65%
DY 0.00 0.46 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 1.91 2.21 0.95 0.72 0.95 1.12 0.85 14.43%
P/EPS 21.39 23.93 12.46 11.67 -30.16 88.43 11.62 10.69%
EY 4.67 4.18 8.03 8.57 -3.32 1.13 8.61 -9.68%
DY 0.00 0.41 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