[UZMA] QoQ 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- 7.15%
YoY- 72.93%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 97,860 88,897 82,708 81,366 69,877 55,291 61,152 36.85%
PBT 11,945 12,181 10,595 8,179 7,216 6,115 6,410 51.48%
Tax -2,422 -2,842 -3,310 -2,005 -1,622 -1,306 -2,290 3.81%
NP 9,523 9,339 7,285 6,174 5,594 4,809 4,120 74.90%
-
NP to SH 9,062 8,855 6,491 5,691 5,311 4,690 3,904 75.40%
-
Tax Rate 20.28% 23.33% 31.24% 24.51% 22.48% 21.36% 35.73% -
Total Cost 88,337 79,558 75,423 75,192 64,283 50,482 57,032 33.90%
-
Net Worth 113,439 106,893 97,763 91,108 86,171 73,883 60,046 52.88%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,638 - - - - - - -
Div Payout % 29.11% - - - - - - -
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 113,439 106,893 97,763 91,108 86,171 73,883 60,046 52.88%
NOSH 131,906 131,967 132,113 132,041 87,930 80,308 80,061 39.53%
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 9.73% 10.51% 8.81% 7.59% 8.01% 8.70% 6.74% -
ROE 7.99% 8.28% 6.64% 6.25% 6.16% 6.35% 6.50% -
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 74.19 67.36 62.60 61.62 79.47 68.85 76.38 -1.92%
EPS 6.87 6.71 4.92 4.31 6.04 5.84 3.15 68.25%
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 22.47 20.42 18.99 18.69 16.05 12.70 14.04 36.86%
EPS 2.08 2.03 1.49 1.31 1.22 1.08 0.90 74.89%
DPS 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2605 0.2455 0.2245 0.2092 0.1979 0.1697 0.1379 52.87%
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 4.35 2.97 2.40 2.45 1.89 1.93 1.48 105.32%
P/EPS 47.02 29.81 30.53 35.03 24.83 22.77 23.17 60.35%
EY 2.13 3.36 3.28 2.85 4.03 4.39 4.32 -37.61%
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 5.39 4.60 2.64 2.45 1.94 1.93 1.70 115.97%
P/EPS 58.22 46.20 33.58 35.03 25.50 22.77 26.66 68.40%
EY 1.72 2.16 2.98 2.85 3.92 4.39 3.75 -40.55%
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