[UZMA] YoY TTM 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- 114.87%
YoY- 132.0%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 423,437 350,831 242,577 141,366 93,085 121,262 44,648 45.46%
PBT 46,316 42,900 24,460 5,966 -19,181 9,670 6,288 39.46%
Tax -10,899 -10,579 -6,483 719 1,678 -3,444 -339 78.27%
NP 35,417 32,321 17,977 6,685 -17,503 6,226 5,949 34.60%
-
NP to SH 32,222 30,099 17,196 5,621 -17,565 6,027 5,873 32.78%
-
Tax Rate 23.53% 24.66% 26.50% -12.05% - 35.62% 5.39% -
Total Cost 388,020 318,510 224,600 134,681 110,588 115,036 38,699 46.81%
-
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 % - 8.76% - - - - - -
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 8.36% 9.21% 7.41% 4.73% -18.80% 5.13% 13.32% -
ROE 22.19% 26.53% 19.96% 10.65% -37.51% 9.31% 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 320.75 265.97 275.87 176.83 117.27 151.66 55.80 33.82%
EPS 24.41 22.82 19.56 7.03 -22.13 7.54 7.34 22.16%
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 97.25 80.57 55.71 32.47 21.38 27.85 10.25 45.47%
EPS 7.40 6.91 3.95 1.29 -4.03 1.38 1.35 32.76%
DPS 0.00 0.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3335 0.2605 0.1979 0.1212 0.1076 0.1487 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 1.14 1.21 0.54 0.71 0.91 0.70 0.00 -
P/EPS 15.00 14.16 7.67 17.92 -4.84 14.06 0.00 -
EY 6.67 7.06 13.04 5.58 -20.68 7.11 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 - -
Price 3.40 4.00 1.54 1.27 1.01 1.09 0.00 -
P/RPS 1.06 1.50 0.56 0.72 0.86 0.72 0.00 -
P/EPS 13.93 17.53 7.87 18.06 -4.56 14.46 0.00 -
EY 7.18 5.70 12.70 5.54 -21.91 6.92 0.00 -
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 0.00 -

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