[UZMA] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 16.48%
YoY- 205.92%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 322,848 289,242 267,686 242,577 212,725 192,560 167,553 54.78%
PBT 38,171 32,105 27,920 24,460 20,061 16,665 10,536 135.70%
Tax -9,779 -8,243 -7,223 -6,483 -4,571 -3,875 -627 523.19%
NP 28,392 23,862 20,697 17,977 15,490 12,790 9,909 101.60%
-
NP to SH 26,348 22,183 19,596 17,196 14,763 12,062 8,626 110.37%
-
Tax Rate 25.62% 25.68% 25.87% 26.50% 22.79% 23.25% 5.95% -
Total Cost 294,456 265,380 246,989 224,600 197,235 179,770 157,644 51.61%
-
Net Worth 106,893 97,763 91,108 86,171 73,883 60,046 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 106,893 97,763 91,108 86,171 73,883 60,046 0 -
NOSH 131,967 132,113 132,041 87,930 80,308 80,061 80,072 39.48%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.79% 8.25% 7.73% 7.41% 7.28% 6.64% 5.91% -
ROE 24.65% 22.69% 21.51% 19.96% 19.98% 20.09% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 244.64 218.93 202.73 275.87 264.89 240.51 209.25 10.96%
EPS 19.97 16.79 14.84 19.56 18.38 15.07 10.77 50.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.74 0.69 0.98 0.92 0.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 87,930
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 74.14 66.43 61.48 55.71 48.85 44.22 38.48 54.77%
EPS 6.05 5.09 4.50 3.95 3.39 2.77 1.98 110.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2455 0.2245 0.2092 0.1979 0.1697 0.1379 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.00 1.50 1.51 1.50 1.33 1.13 1.79 -
P/RPS 0.82 0.69 0.74 0.54 0.50 0.47 0.86 -3.12%
P/EPS 10.02 8.93 10.17 7.67 7.23 7.50 16.62 -28.61%
EY 9.98 11.19 9.83 13.04 13.82 13.33 6.02 40.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.03 2.19 1.53 1.45 1.51 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 26/02/13 21/11/12 30/08/12 23/05/12 28/02/12 29/11/11 -
Price 3.10 1.65 1.51 1.54 1.33 1.30 1.19 -
P/RPS 1.27 0.75 0.74 0.56 0.50 0.54 0.57 70.50%
P/EPS 15.53 9.83 10.17 7.87 7.23 8.63 11.05 25.44%
EY 6.44 10.18 9.83 12.70 13.82 11.59 9.05 -20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 2.23 2.19 1.57 1.45 1.73 0.00 -

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