[UZMA] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 14.35%
YoY- 1050.7%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 69,877 55,291 61,152 56,257 40,025 35,126 36,145 55.25%
PBT 7,216 6,115 6,410 4,719 2,817 2,719 281 772.13%
Tax -1,622 -1,306 -2,290 -1,265 290 -610 958 -
NP 5,594 4,809 4,120 3,454 3,107 2,109 1,239 173.42%
-
NP to SH 5,311 4,690 3,904 3,291 2,878 1,989 468 405.74%
-
Tax Rate 22.48% 21.36% 35.73% 26.81% -10.29% 22.43% -340.93% -
Total Cost 64,283 50,482 57,032 52,803 36,918 33,017 34,906 50.29%
-
Net Worth 86,171 73,883 60,046 56,051 52,763 49,525 48,369 47.01%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 86,171 73,883 60,046 56,051 52,763 49,525 48,369 47.01%
NOSH 87,930 80,308 80,061 80,072 79,944 79,879 80,615 5.96%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.01% 8.70% 6.74% 6.14% 7.76% 6.00% 3.43% -
ROE 6.16% 6.35% 6.50% 5.87% 5.45% 4.02% 0.97% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 79.47 68.85 76.38 70.26 50.07 43.97 44.84 46.50%
EPS 6.04 5.84 3.15 4.11 3.60 2.49 0.59 372.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.92 0.75 0.70 0.66 0.62 0.60 38.73%
Adjusted Per Share Value based on latest NOSH - 80,072
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.00 12.66 14.00 12.88 9.16 8.04 8.27 55.32%
EPS 1.22 1.07 0.89 0.75 0.66 0.46 0.11 398.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1973 0.1691 0.1375 0.1283 0.1208 0.1134 0.1107 47.05%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.50 1.33 1.13 1.79 1.26 2.07 1.12 -
P/RPS 1.89 1.93 1.48 2.55 2.52 4.71 2.50 -17.02%
P/EPS 24.83 22.77 23.17 43.55 35.00 83.13 192.93 -74.54%
EY 4.03 4.39 4.32 2.30 2.86 1.20 0.52 292.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.45 1.51 2.56 1.91 3.34 1.87 -12.53%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 23/05/12 28/02/12 29/11/11 24/08/11 27/05/11 28/02/11 -
Price 1.54 1.33 1.30 1.19 1.27 2.04 1.51 -
P/RPS 1.94 1.93 1.70 1.69 2.54 4.64 3.37 -30.82%
P/EPS 25.50 22.77 26.66 28.95 35.28 81.93 260.11 -78.76%
EY 3.92 4.39 3.75 3.45 2.83 1.22 0.38 374.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.45 1.73 1.70 1.92 3.29 2.52 -27.07%

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