[UZMA] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 22.39%
YoY- 464.33%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 524,236 414,723 322,848 212,725 130,814 93,268 136,254 25.16%
PBT 52,121 46,187 38,171 20,061 3,176 -16,648 13,398 25.39%
Tax -11,656 -11,142 -9,779 -4,571 360 1,014 -3,050 25.02%
NP 40,465 35,045 28,392 15,490 3,536 -15,634 10,348 25.50%
-
NP to SH 35,633 32,637 26,348 14,763 2,616 -15,679 10,141 23.28%
-
Tax Rate 22.36% 24.12% 25.62% 22.79% -11.34% - 22.76% -
Total Cost 483,771 379,678 294,456 197,235 127,278 108,902 125,906 25.13%
-
Net Worth 275,601 137,384 106,893 73,883 49,525 47,129 62,839 27.92%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 9,995 2,638 - - - - - -
Div Payout % 28.05% 8.08% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 275,601 137,384 106,893 73,883 49,525 47,129 62,839 27.92%
NOSH 267,574 132,100 131,967 80,308 79,879 79,880 79,694 22.35%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.72% 8.45% 8.79% 7.28% 2.70% -16.76% 7.59% -
ROE 12.93% 23.76% 24.65% 19.98% 5.28% -33.27% 16.14% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 195.92 313.95 244.64 264.89 163.76 116.76 170.97 2.29%
EPS 13.32 24.71 19.97 18.38 3.27 -19.63 12.72 0.77%
DPS 3.74 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.04 0.81 0.92 0.62 0.59 0.7885 4.55%
Adjusted Per Share Value based on latest NOSH - 80,308
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 120.01 94.94 73.90 48.70 29.95 21.35 31.19 25.16%
EPS 8.16 7.47 6.03 3.38 0.60 -3.59 2.32 23.30%
DPS 2.29 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6309 0.3145 0.2447 0.1691 0.1134 0.1079 0.1438 27.93%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.08 6.45 2.00 1.33 2.07 1.20 0.83 -
P/RPS 1.06 2.05 0.82 0.50 1.26 1.03 0.49 13.71%
P/EPS 15.62 26.11 10.02 7.23 63.21 -6.11 6.52 15.66%
EY 6.40 3.83 9.98 13.82 1.58 -16.36 15.33 -13.54%
DY 1.80 0.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 6.20 2.47 1.45 3.34 2.03 1.05 11.51%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 26/05/14 22/05/13 23/05/12 27/05/11 26/05/10 29/05/09 -
Price 2.34 5.79 3.10 1.33 2.04 1.15 0.96 -
P/RPS 1.19 1.84 1.27 0.50 1.25 0.98 0.56 13.37%
P/EPS 17.57 23.44 15.53 7.23 62.29 -5.86 7.54 15.13%
EY 5.69 4.27 6.44 13.82 1.61 -17.07 13.26 -13.14%
DY 1.60 0.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 5.57 3.83 1.45 3.29 1.95 1.22 10.89%

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