[UZMA] QoQ TTM 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- 53.46%
YoY- 155.84%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 242,577 212,725 192,560 167,553 141,366 130,814 116,099 63.50%
PBT 24,460 20,061 16,665 10,536 5,966 3,176 -2,168 -
Tax -6,483 -4,571 -3,875 -627 719 360 939 -
NP 17,977 15,490 12,790 9,909 6,685 3,536 -1,229 -
-
NP to SH 17,196 14,763 12,062 8,626 5,621 2,616 -2,049 -
-
Tax Rate 26.50% 22.79% 23.25% 5.95% -12.05% -11.34% - -
Total Cost 224,600 197,235 179,770 157,644 134,681 127,278 117,328 54.23%
-
Net Worth 86,171 73,883 60,046 0 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 0 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 7.41% 7.28% 6.64% 5.91% 4.73% 2.70% -1.06% -
ROE 19.96% 19.98% 20.09% 0.00% 10.65% 5.28% -4.24% -
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 275.87 264.89 240.51 209.25 176.83 163.76 144.02 54.29%
EPS 19.56 18.38 15.07 10.77 7.03 3.27 -2.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.92 0.75 0.00 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 55.50 48.67 44.05 38.33 32.34 29.93 26.56 63.52%
EPS 3.93 3.38 2.76 1.97 1.29 0.60 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1971 0.169 0.1374 0.00 0.1207 0.1133 0.1107 46.95%
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 0.54 0.50 0.47 0.86 0.71 1.26 0.78 -21.75%
P/EPS 7.67 7.23 7.50 16.62 17.92 63.21 -44.07 -
EY 13.04 13.82 13.33 6.02 5.58 1.58 -2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.45 1.51 0.00 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 0.56 0.50 0.54 0.57 0.72 1.25 1.05 -34.25%
P/EPS 7.87 7.23 8.63 11.05 18.06 62.29 -59.41 -
EY 12.70 13.82 11.59 9.05 5.54 1.61 -1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.45 1.73 0.00 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