[UZMA] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 20.13%
YoY- 135.8%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 82,708 81,366 69,877 55,291 61,152 56,257 40,025 61.87%
PBT 10,595 8,179 7,216 6,115 6,410 4,719 2,817 140.87%
Tax -3,310 -2,005 -1,622 -1,306 -2,290 -1,265 290 -
NP 7,285 6,174 5,594 4,809 4,120 3,454 3,107 76.03%
-
NP to SH 6,491 5,691 5,311 4,690 3,904 3,291 2,878 71.55%
-
Tax Rate 31.24% 24.51% 22.48% 21.36% 35.73% 26.81% -10.29% -
Total Cost 75,423 75,192 64,283 50,482 57,032 52,803 36,918 60.65%
-
Net Worth 97,763 91,108 86,171 73,883 60,046 56,051 52,763 50.57%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 97,763 91,108 86,171 73,883 60,046 56,051 52,763 50.57%
NOSH 132,113 132,041 87,930 80,308 80,061 80,072 79,944 39.56%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.81% 7.59% 8.01% 8.70% 6.74% 6.14% 7.76% -
ROE 6.64% 6.25% 6.16% 6.35% 6.50% 5.87% 5.45% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 62.60 61.62 79.47 68.85 76.38 70.26 50.07 15.97%
EPS 4.92 4.31 6.04 5.84 3.15 4.11 3.60 23.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.69 0.98 0.92 0.75 0.70 0.66 7.88%
Adjusted Per Share Value based on latest NOSH - 80,308
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.92 18.62 15.99 12.65 13.99 12.87 9.16 61.83%
EPS 1.49 1.30 1.22 1.07 0.89 0.75 0.66 71.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2237 0.2084 0.1971 0.169 0.1374 0.1282 0.1207 50.60%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.50 1.51 1.50 1.33 1.13 1.79 1.26 -
P/RPS 2.40 2.45 1.89 1.93 1.48 2.55 2.52 -3.18%
P/EPS 30.53 35.03 24.83 22.77 23.17 43.55 35.00 -8.66%
EY 3.28 2.85 4.03 4.39 4.32 2.30 2.86 9.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.19 1.53 1.45 1.51 2.56 1.91 4.12%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 21/11/12 30/08/12 23/05/12 28/02/12 29/11/11 24/08/11 -
Price 1.65 1.51 1.54 1.33 1.30 1.19 1.27 -
P/RPS 2.64 2.45 1.94 1.93 1.70 1.69 2.54 2.59%
P/EPS 33.58 35.03 25.50 22.77 26.66 28.95 35.28 -3.22%
EY 2.98 2.85 3.92 4.39 3.75 3.45 2.83 3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.19 1.57 1.45 1.73 1.70 1.92 10.44%

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