[UZMA] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 12.06%
YoY- -521.36%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 375,228 267,686 167,553 101,819 108,230 79,016 36.53%
PBT 47,416 27,920 10,536 -16,652 6,039 7,539 44.42%
Tax -11,730 -7,223 -627 1,264 -2,366 -922 66.26%
NP 35,686 20,697 9,909 -15,388 3,673 6,617 40.05%
-
NP to SH 33,531 19,596 8,626 -15,447 3,666 6,402 39.23%
-
Tax Rate 24.74% 25.87% 5.95% - 39.18% 12.23% -
Total Cost 339,542 246,989 157,644 117,207 104,557 72,399 36.19%
-
Net Worth 0 91,108 0 46,872 63,200 61,716 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 2,638 - - - - - -
Div Payout % 7.87% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 0 91,108 0 46,872 63,200 61,716 -
NOSH 132,026 132,041 80,072 79,444 80,000 80,151 10.49%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.51% 7.73% 5.91% -15.11% 3.39% 8.37% -
ROE 0.00% 21.51% 0.00% -32.96% 5.80% 10.37% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 284.21 202.73 209.25 128.16 135.29 98.58 23.57%
EPS 25.40 14.84 10.77 -19.44 4.58 7.99 26.00%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.69 0.00 0.59 0.79 0.77 -
Adjusted Per Share Value based on latest NOSH - 79,444
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 85.90 61.28 38.36 23.31 24.78 18.09 36.53%
EPS 7.68 4.49 1.97 -3.54 0.84 1.47 39.16%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2086 0.00 0.1073 0.1447 0.1413 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.32 1.51 1.79 1.04 1.00 1.23 -
P/RPS 1.52 0.74 0.86 0.81 0.74 1.25 3.98%
P/EPS 17.01 10.17 16.62 -5.35 21.82 15.40 2.00%
EY 5.88 9.83 6.02 -18.70 4.58 6.49 -1.95%
DY 0.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.19 0.00 1.76 1.27 1.60 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/13 21/11/12 29/11/11 29/11/10 23/11/09 - -
Price 4.90 1.51 1.19 0.95 1.07 0.00 -
P/RPS 1.72 0.74 0.57 0.74 0.79 0.00 -
P/EPS 19.29 10.17 11.05 -4.89 23.35 0.00 -
EY 5.18 9.83 9.05 -20.47 4.28 0.00 -
DY 0.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.19 0.00 1.61 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