[UZMA] QoQ TTM 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- 13.96%
YoY- 127.17%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 350,831 322,848 289,242 267,686 242,577 212,725 192,560 49.22%
PBT 42,900 38,171 32,105 27,920 24,460 20,061 16,665 87.93%
Tax -10,579 -9,779 -8,243 -7,223 -6,483 -4,571 -3,875 95.45%
NP 32,321 28,392 23,862 20,697 17,977 15,490 12,790 85.63%
-
NP to SH 30,099 26,348 22,183 19,596 17,196 14,763 12,062 84.07%
-
Tax Rate 24.66% 25.62% 25.68% 25.87% 26.50% 22.79% 23.25% -
Total Cost 318,510 294,456 265,380 246,989 224,600 197,235 179,770 46.47%
-
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 % 8.76% - - - - - - -
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 9.21% 8.79% 8.25% 7.73% 7.41% 7.28% 6.64% -
ROE 26.53% 24.65% 22.69% 21.51% 19.96% 19.98% 20.09% -
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 265.97 244.64 218.93 202.73 275.87 264.89 240.51 6.94%
EPS 22.82 19.97 16.79 14.84 19.56 18.38 15.07 31.89%
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 80.31 73.90 66.21 61.28 55.53 48.70 44.08 49.22%
EPS 6.89 6.03 5.08 4.49 3.94 3.38 2.76 84.12%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2597 0.2447 0.2238 0.2086 0.1973 0.1691 0.1375 52.85%
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 1.21 0.82 0.69 0.74 0.54 0.50 0.47 87.94%
P/EPS 14.16 10.02 8.93 10.17 7.67 7.23 7.50 52.81%
EY 7.06 9.98 11.19 9.83 13.04 13.82 13.33 -34.56%
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 1.50 1.27 0.75 0.74 0.56 0.50 0.54 97.72%
P/EPS 17.53 15.53 9.83 10.17 7.87 7.23 8.63 60.46%
EY 5.70 6.44 10.18 9.83 12.70 13.82 11.59 -37.72%
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