[UZMA] QoQ Cumulative 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- 41.37%
YoY- 83.91%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 292,520 186,757 88,897 289,242 206,534 125,168 55,291 203.31%
PBT 36,821 24,126 12,181 32,105 21,510 13,331 6,115 230.61%
Tax -8,420 -5,264 -2,842 -8,243 -4,933 -2,928 -1,306 246.00%
NP 28,401 18,862 9,339 23,862 16,577 10,403 4,809 226.37%
-
NP to SH 27,040 17,917 8,855 22,183 15,692 10,001 4,690 221.18%
-
Tax Rate 22.87% 21.82% 23.33% 25.68% 22.93% 21.96% 21.36% -
Total Cost 264,119 167,895 79,558 265,380 189,957 114,765 50,482 201.07%
-
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 2,640 2,640 - - - - - -
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 22.02% 15.78% 8.28% 23.04% 17.57% 12.13% 6.35% -
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 221.55 141.45 67.36 222.32 159.52 148.81 68.85 117.80%
EPS 20.48 13.57 6.71 17.05 12.12 11.89 5.84 130.64%
DPS 2.00 2.00 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 66.92 42.73 20.34 66.17 47.25 28.64 12.65 203.29%
EPS 6.19 4.10 2.03 5.08 3.59 2.29 1.07 221.91%
DPS 0.60 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2809 0.2598 0.2446 0.2203 0.2044 0.1886 0.169 40.27%
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 1.95 2.28 2.97 0.67 0.95 1.01 1.93 0.68%
P/EPS 21.09 23.80 29.81 8.80 12.46 12.62 22.77 -4.97%
EY 4.74 4.20 3.36 11.37 8.03 7.93 4.39 5.24%
DY 0.46 0.62 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 2.21 2.83 4.60 0.74 0.95 1.03 1.93 9.44%
P/EPS 23.93 29.48 46.20 9.68 12.46 12.95 22.77 3.36%
EY 4.18 3.39 2.16 10.33 8.03 7.72 4.39 -3.21%
DY 0.41 0.50 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