[UZMA] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[UZMA] UZMA BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 13.2%
YoY- 83.91%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 510,772 473,425 405,902 289,242 192,560 116,099 98,827 31.47%
PBT 22,685 51,337 46,066 32,105 16,665 -2,168 -12,489 -
Tax -11,388 -10,949 -11,182 -8,243 -3,875 939 604 -
NP 11,297 40,388 34,884 23,862 12,790 -1,229 -11,885 -
-
NP to SH 5,261 36,007 33,064 22,183 12,062 -2,049 -11,959 -
-
Tax Rate 50.20% 21.33% 24.27% 25.68% 23.25% - - -
Total Cost 499,475 433,037 371,018 265,380 179,770 117,328 110,712 28.52%
-
Net Worth 343,337 253,859 128,047 97,763 60,046 48,369 54,380 35.93%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 9,995 2,638 - - - - -
Div Payout % - 27.76% 7.98% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 343,337 253,859 128,047 97,763 60,046 48,369 54,380 35.93%
NOSH 290,963 264,436 132,008 132,113 80,061 80,615 79,971 24.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.21% 8.53% 8.59% 8.25% 6.64% -1.06% -12.03% -
ROE 1.53% 14.18% 25.82% 22.69% 20.09% -4.24% -21.99% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 175.54 179.03 307.48 218.93 240.51 144.02 123.58 6.02%
EPS 1.81 13.62 25.05 16.79 15.07 -2.54 -14.95 -
DPS 0.00 3.78 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 0.96 0.97 0.74 0.75 0.60 0.68 9.61%
Adjusted Per Share Value based on latest NOSH - 132,113
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 117.30 108.73 93.22 66.43 44.22 26.66 22.70 31.46%
EPS 1.21 8.27 7.59 5.09 2.77 -0.47 -2.75 -
DPS 0.00 2.30 0.61 0.00 0.00 0.00 0.00 -
NAPS 0.7885 0.583 0.2941 0.2245 0.1379 0.1111 0.1249 35.92%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.00 1.72 4.95 1.50 1.13 1.12 1.09 -
P/RPS 1.14 0.96 1.61 0.69 0.47 0.78 0.88 4.40%
P/EPS 110.61 12.63 19.76 8.93 7.50 -44.07 -7.29 -
EY 0.90 7.92 5.06 11.19 13.33 -2.27 -13.72 -
DY 0.00 2.20 0.40 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.79 5.10 2.03 1.51 1.87 1.60 0.91%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 26/02/14 26/02/13 28/02/12 28/02/11 25/02/10 -
Price 1.79 2.46 6.60 1.65 1.30 1.51 1.24 -
P/RPS 1.02 1.37 2.15 0.75 0.54 1.05 1.00 0.33%
P/EPS 99.00 18.07 26.35 9.83 8.63 -59.41 -8.29 -
EY 1.01 5.54 3.79 10.18 11.59 -1.68 -12.06 -
DY 0.00 1.54 0.30 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.56 6.80 2.23 1.73 2.52 1.82 -2.95%

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