[UZMA] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[UZMA] UZMA BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 47.85%
YoY- 688.68%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 473,425 405,902 289,242 192,560 116,099 99,398 135,827 23.12%
PBT 51,337 46,066 32,105 16,665 -2,167 -7,414 13,738 24.55%
Tax -10,949 -11,182 -8,243 -3,875 938 43 -2,762 25.79%
NP 40,388 34,884 23,862 12,790 -1,229 -7,371 10,976 24.23%
-
NP to SH 36,007 33,064 22,183 12,062 -2,049 -7,457 10,779 22.25%
-
Tax Rate 21.33% 24.27% 25.68% 23.25% - - 20.10% -
Total Cost 433,037 371,018 265,380 179,770 117,328 106,769 124,851 23.02%
-
Net Worth 236,207 128,015 96,277 60,004 48,024 54,407 64,818 24.03%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 9,300 2,639 - - - 2,000 2,000 29.17%
Div Payout % 25.83% 7.98% - - - 0.00% 18.56% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 236,207 128,015 96,277 60,004 48,024 54,407 64,818 24.03%
NOSH 246,049 131,974 130,104 80,006 80,040 80,010 80,022 20.57%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 8.53% 8.59% 8.25% 6.64% -1.06% -7.42% 8.08% -
ROE 15.24% 25.83% 23.04% 20.10% -4.27% -13.71% 16.63% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 192.41 307.56 222.32 240.68 145.05 124.23 169.74 2.11%
EPS 18.60 14.18 17.05 9.73 -2.56 -9.32 13.47 5.52%
DPS 3.78 2.00 0.00 0.00 0.00 2.50 2.50 7.13%
NAPS 0.96 0.97 0.74 0.75 0.60 0.68 0.81 2.87%
Adjusted Per Share Value based on latest NOSH - 80,061
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 108.73 93.22 66.43 44.22 26.66 22.83 31.19 23.12%
EPS 8.27 7.59 5.09 2.77 -0.47 -1.71 2.48 22.21%
DPS 2.14 0.61 0.00 0.00 0.00 0.46 0.46 29.18%
NAPS 0.5425 0.294 0.2211 0.1378 0.1103 0.125 0.1489 24.03%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.72 4.95 1.50 1.13 1.12 1.09 1.09 -
P/RPS 0.89 1.61 0.67 0.47 0.77 0.88 0.64 5.64%
P/EPS 11.75 19.76 8.80 7.50 -43.75 -11.70 8.09 6.41%
EY 8.51 5.06 11.37 13.34 -2.29 -8.55 12.36 -6.02%
DY 2.20 0.40 0.00 0.00 0.00 2.29 2.29 -0.66%
P/NAPS 1.79 5.10 2.03 1.51 1.87 1.60 1.35 4.81%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 26/02/13 28/02/12 28/02/11 25/02/10 25/02/09 -
Price 2.46 6.60 1.65 1.30 1.51 1.24 1.03 -
P/RPS 1.28 2.15 0.74 0.54 1.04 1.00 0.61 13.14%
P/EPS 16.81 26.34 9.68 8.62 -58.99 -13.30 7.65 14.01%
EY 5.95 3.80 10.33 11.60 -1.70 -7.52 13.08 -12.29%
DY 1.54 0.30 0.00 0.00 0.00 2.02 2.43 -7.31%
P/NAPS 2.56 6.80 2.23 1.73 2.52 1.82 1.27 12.38%

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