[UZMA] QoQ Annualized Quarter 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- 6.02%
YoY- 83.91%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 390,026 373,514 355,588 289,242 275,378 250,336 221,164 45.91%
PBT 49,094 48,252 48,724 32,105 28,680 26,662 24,460 59.04%
Tax -11,226 -10,528 -11,368 -8,243 -6,577 -5,856 -5,224 66.44%
NP 37,868 37,724 37,356 23,862 22,102 20,806 19,236 57.00%
-
NP to SH 36,053 35,834 35,420 22,183 20,922 20,002 18,760 54.51%
-
Tax Rate 22.87% 21.82% 23.33% 25.68% 22.93% 21.96% 21.36% -
Total Cost 352,158 335,790 318,232 265,380 253,276 229,530 201,928 44.83%
-
Net Worth 122,789 113,549 106,893 96,277 89,335 82,430 73,883 40.26%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,520 5,281 - - - - - -
Div Payout % 9.77% 14.74% - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 122,789 113,549 106,893 96,277 89,335 82,430 73,883 40.26%
NOSH 132,031 132,033 131,967 130,104 129,471 84,112 80,308 39.25%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.71% 10.10% 10.51% 8.25% 8.03% 8.31% 8.70% -
ROE 29.36% 31.56% 33.14% 23.04% 23.42% 24.27% 25.39% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 295.40 282.89 269.45 222.32 212.69 297.62 275.39 4.78%
EPS 27.31 27.14 26.84 17.05 16.16 23.78 23.36 10.96%
DPS 2.67 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.86 0.81 0.74 0.69 0.98 0.92 0.72%
Adjusted Per Share Value based on latest NOSH - 132,113
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 89.59 85.80 81.68 66.44 63.26 57.50 50.80 45.91%
EPS 8.28 8.23 8.14 5.10 4.81 4.59 4.31 54.47%
DPS 0.81 1.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2821 0.2608 0.2455 0.2212 0.2052 0.1894 0.1697 40.28%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.32 3.23 2.00 1.50 1.51 1.50 1.33 -
P/RPS 1.46 1.14 0.74 0.67 0.71 0.50 0.48 109.78%
P/EPS 15.82 11.90 7.45 8.80 9.34 6.31 5.69 97.60%
EY 6.32 8.40 13.42 11.37 10.70 15.85 17.56 -49.37%
DY 0.62 1.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.65 3.76 2.47 2.03 2.19 1.53 1.45 117.31%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 15/08/13 22/05/13 26/02/13 21/11/12 30/08/12 23/05/12 -
Price 4.90 4.00 3.10 1.65 1.51 1.54 1.33 -
P/RPS 1.66 1.41 1.15 0.74 0.71 0.52 0.48 128.51%
P/EPS 17.94 14.74 11.55 9.68 9.34 6.48 5.69 114.86%
EY 5.57 6.79 8.66 10.33 10.70 15.44 17.56 -53.45%
DY 0.54 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.27 4.65 3.83 2.23 2.19 1.57 1.45 136.20%

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