[UZMA] YoY 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- 44.7%
YoY- 2366.14%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 106,574 97,860 69,877 40,025 29,473 29,656 44,648 15.59%
PBT 12,074 11,945 7,216 2,817 27 2,560 6,288 11.48%
Tax -2,179 -2,422 -1,622 290 -69 -733 -415 31.81%
NP 9,895 9,523 5,594 3,107 -42 1,827 5,873 9.07%
-
NP to SH 8,647 9,062 5,311 2,878 -127 1,759 5,873 6.65%
-
Tax Rate 18.05% 20.28% 22.48% -10.29% 255.56% 28.63% 6.60% -
Total Cost 96,679 88,337 64,283 36,918 29,515 27,829 38,775 16.43%
-
Net Worth 145,216 113,439 86,171 52,763 46,831 64,763 38,406 24.80%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 2,638 - - - - - -
Div Payout % - 29.11% - - - - - -
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 145,216 113,439 86,171 52,763 46,831 64,763 38,406 24.80%
NOSH 132,015 131,906 87,930 79,944 79,375 79,954 80,013 8.69%
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 9.28% 9.73% 8.01% 7.76% -0.14% 6.16% 13.15% -
ROE 5.95% 7.99% 6.16% 5.45% -0.27% 2.72% 15.29% -
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 80.73 74.19 79.47 50.07 37.13 37.09 55.80 6.34%
EPS 6.55 6.87 6.04 3.60 -0.16 2.20 7.34 -1.87%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 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 24.48 22.48 16.05 9.19 6.77 6.81 10.26 15.58%
EPS 1.99 2.08 1.22 0.66 -0.03 0.40 1.35 6.67%
DPS 0.00 0.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3336 0.2606 0.1979 0.1212 0.1076 0.1488 0.0882 24.80%
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 4.53 4.35 1.89 2.52 2.88 2.86 0.00 -
P/EPS 55.88 47.02 24.83 35.00 -668.75 48.18 0.00 -
EY 1.79 2.13 4.03 2.86 -0.15 2.08 0.00 -
DY 0.00 0.62 0.00 0.00 0.00 0.00 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 4.21 5.39 1.94 2.54 2.72 2.94 2.10 12.28%
P/EPS 51.91 58.22 25.50 35.28 -631.25 49.55 15.94 21.73%
EY 1.93 1.72 3.92 2.83 -0.16 2.02 6.27 -17.82%
DY 0.00 0.50 0.00 0.00 0.00 0.00 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