[UZMA] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 13.24%
YoY- 84.54%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 140,086 106,574 97,860 69,877 40,025 29,473 29,656 29.51%
PBT 13,752 12,074 11,945 7,216 2,817 27 2,560 32.32%
Tax -2,947 -2,179 -2,422 -1,622 290 -69 -733 26.08%
NP 10,805 9,895 9,523 5,594 3,107 -42 1,827 34.45%
-
NP to SH 9,257 8,647 9,062 5,311 2,878 -127 1,759 31.86%
-
Tax Rate 21.43% 18.05% 20.28% 22.48% -10.29% 255.56% 28.63% -
Total Cost 129,281 96,679 88,337 64,283 36,918 29,515 27,829 29.15%
-
Net Worth 290,626 145,216 113,439 86,171 52,763 46,831 64,763 28.41%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 2,638 - - - - -
Div Payout % - - 29.11% - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 290,626 145,216 113,439 86,171 52,763 46,831 64,763 28.41%
NOSH 269,098 132,015 131,906 87,930 79,944 79,375 79,954 22.40%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.71% 9.28% 9.73% 8.01% 7.76% -0.14% 6.16% -
ROE 3.19% 5.95% 7.99% 6.16% 5.45% -0.27% 2.72% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 52.06 80.73 74.19 79.47 50.07 37.13 37.09 5.81%
EPS 3.44 6.55 6.87 6.04 3.60 -0.16 2.20 7.73%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.10 0.86 0.98 0.66 0.59 0.81 4.90%
Adjusted Per Share Value based on latest NOSH - 87,930
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 32.05 24.38 22.39 15.99 9.16 6.74 6.78 29.53%
EPS 2.12 1.98 2.07 1.22 0.66 -0.03 0.40 32.02%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.6649 0.3322 0.2595 0.1971 0.1207 0.1071 0.1482 28.41%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.35 3.66 3.23 1.50 1.26 1.07 1.06 -
P/RPS 4.51 4.53 4.35 1.89 2.52 2.88 2.86 7.88%
P/EPS 68.31 55.88 47.02 24.83 35.00 -668.75 48.18 5.98%
EY 1.46 1.79 2.13 4.03 2.86 -0.15 2.08 -5.72%
DY 0.00 0.00 0.62 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 3.33 3.76 1.53 1.91 1.81 1.31 8.85%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 26/08/14 15/08/13 30/08/12 24/08/11 27/08/10 28/08/09 -
Price 1.58 3.40 4.00 1.54 1.27 1.01 1.09 -
P/RPS 3.04 4.21 5.39 1.94 2.54 2.72 2.94 0.55%
P/EPS 45.93 51.91 58.22 25.50 35.28 -631.25 49.55 -1.25%
EY 2.18 1.93 1.72 3.92 2.83 -0.16 2.02 1.27%
DY 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 3.09 4.65 1.57 1.92 1.71 1.35 1.31%

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