[UZMA] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 56.9%
YoY- 92.35%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 403,520 327,358 292,520 206,534 131,408 79,954 76,962 31.78%
PBT 7,581 37,214 36,821 21,510 10,255 -2,448 1,714 28.10%
Tax -7,398 -4,936 -8,420 -4,933 -1,585 -20 -679 48.86%
NP 183 32,278 28,401 16,577 8,670 -2,468 1,035 -25.07%
-
NP to SH -4,302 29,299 27,040 15,692 8,158 -2,517 972 -
-
Tax Rate 97.59% 13.26% 22.87% 22.93% 15.46% - 39.61% -
Total Cost 403,337 295,080 264,119 189,957 122,738 82,422 75,927 32.07%
-
Net Worth 312,374 232,951 122,789 89,335 55,986 47,143 63,461 30.40%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 2,640 - - - - -
Div Payout % - - 9.77% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 312,374 232,951 122,789 89,335 55,986 47,143 63,461 30.40%
NOSH 274,012 240,155 132,031 129,471 79,980 79,904 80,330 22.68%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.05% 9.86% 9.71% 8.03% 6.60% -3.09% 1.34% -
ROE -1.38% 12.58% 22.02% 17.57% 14.57% -5.34% 1.53% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 147.26 136.31 221.55 159.52 164.30 100.06 95.81 7.42%
EPS -1.57 12.20 20.48 12.12 10.20 -3.15 1.21 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.97 0.93 0.69 0.70 0.59 0.79 6.30%
Adjusted Per Share Value based on latest NOSH - 132,041
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 92.67 75.18 67.18 47.43 30.18 18.36 17.67 31.79%
EPS -0.99 6.73 6.21 3.60 1.87 -0.58 0.22 -
DPS 0.00 0.00 0.61 0.00 0.00 0.00 0.00 -
NAPS 0.7174 0.535 0.282 0.2052 0.1286 0.1083 0.1457 30.41%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.98 3.82 4.32 1.51 1.79 1.04 1.00 -
P/RPS 1.34 2.80 1.95 0.95 1.09 1.04 1.04 4.31%
P/EPS -126.11 31.31 21.09 12.46 17.55 -33.02 82.64 -
EY -0.79 3.19 4.74 8.03 5.70 -3.03 1.21 -
DY 0.00 0.00 0.46 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 3.94 4.65 2.19 2.56 1.76 1.27 5.38%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 25/11/14 26/11/13 21/11/12 29/11/11 29/11/10 23/11/09 -
Price 2.17 2.61 4.90 1.51 1.19 0.95 1.07 -
P/RPS 1.47 1.91 2.21 0.95 0.72 0.95 1.12 4.63%
P/EPS -138.22 21.39 23.93 12.46 11.67 -30.16 88.43 -
EY -0.72 4.67 4.18 8.03 8.57 -3.32 1.13 -
DY 0.00 0.00 0.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.69 5.27 2.19 1.70 1.61 1.35 5.85%

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