[UZMA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 56.9%
YoY- 92.35%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 186,757 88,897 289,242 206,534 125,168 55,291 192,560 -2.02%
PBT 24,126 12,181 32,105 21,510 13,331 6,115 16,665 28.00%
Tax -5,264 -2,842 -8,243 -4,933 -2,928 -1,306 -3,875 22.68%
NP 18,862 9,339 23,862 16,577 10,403 4,809 12,790 29.59%
-
NP to SH 17,917 8,855 22,183 15,692 10,001 4,690 12,062 30.21%
-
Tax Rate 21.82% 23.33% 25.68% 22.93% 21.96% 21.36% 23.25% -
Total Cost 167,895 79,558 265,380 189,957 114,765 50,482 179,770 -4.45%
-
Net Worth 113,549 106,893 96,277 89,335 82,430 73,883 60,004 53.05%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,640 - - - - - - -
Div Payout % 14.74% - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 113,549 106,893 96,277 89,335 82,430 73,883 60,004 53.05%
NOSH 132,033 131,967 130,104 129,471 84,112 80,308 80,006 39.69%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.10% 10.51% 8.25% 8.03% 8.31% 8.70% 6.64% -
ROE 15.78% 8.28% 23.04% 17.57% 12.13% 6.35% 20.10% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 141.45 67.36 222.32 159.52 148.81 68.85 240.68 -29.85%
EPS 13.57 6.71 17.05 12.12 11.89 5.84 9.73 24.85%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.81 0.74 0.69 0.98 0.92 0.75 9.56%
Adjusted Per Share Value based on latest NOSH - 132,041
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.75 20.35 66.21 47.28 28.65 12.66 44.08 -2.02%
EPS 4.10 2.03 5.08 3.59 2.29 1.07 2.76 30.22%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2599 0.2447 0.2204 0.2045 0.1887 0.1691 0.1374 53.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.23 2.00 1.50 1.51 1.50 1.33 1.13 -
P/RPS 2.28 2.97 0.67 0.95 1.01 1.93 0.47 186.84%
P/EPS 23.80 29.81 8.80 12.46 12.62 22.77 7.50 116.09%
EY 4.20 3.36 11.37 8.03 7.93 4.39 13.34 -53.75%
DY 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 2.47 2.03 2.19 1.53 1.45 1.51 83.81%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 15/08/13 22/05/13 26/02/13 21/11/12 30/08/12 23/05/12 28/02/12 -
Price 4.00 3.10 1.65 1.51 1.54 1.33 1.30 -
P/RPS 2.83 4.60 0.74 0.95 1.03 1.93 0.54 202.01%
P/EPS 29.48 46.20 9.68 12.46 12.95 22.77 8.62 127.16%
EY 3.39 2.16 10.33 8.03 7.72 4.39 11.60 -55.99%
DY 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.65 3.83 2.23 2.19 1.57 1.45 1.73 93.43%

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