[UZMA] YoY Annualized Quarter 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- 6.62%
YoY- 105.49%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 577,230 408,584 373,514 250,336 150,302 99,768 111,252 31.55%
PBT 53,676 48,752 48,252 26,662 11,072 -5,196 8,188 36.78%
Tax -12,912 -9,962 -10,528 -5,856 -640 -200 -2,348 32.83%
NP 40,764 38,790 37,724 20,806 10,432 -5,396 5,840 38.22%
-
NP to SH 34,622 34,150 35,834 20,002 9,734 -5,606 5,606 35.43%
-
Tax Rate 24.06% 20.43% 21.82% 21.96% 5.78% - 28.68% -
Total Cost 536,466 369,794 335,790 229,530 139,870 105,164 105,412 31.13%
-
Net Worth 289,858 145,150 113,549 82,430 52,832 47,250 64,869 28.32%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 5,281 - - - 4,004 -
Div Payout % - - 14.74% - - - 71.43% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 289,858 145,150 113,549 82,430 52,832 47,250 64,869 28.32%
NOSH 268,387 131,955 132,033 84,112 80,049 80,085 80,085 22.31%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.06% 9.49% 10.10% 8.31% 6.94% -5.41% 5.25% -
ROE 11.94% 23.53% 31.56% 24.27% 18.42% -11.86% 8.64% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 215.07 309.64 282.89 297.62 187.76 124.58 138.92 7.55%
EPS 12.90 25.88 27.14 23.78 12.16 -7.00 7.00 10.72%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 5.00 -
NAPS 1.08 1.10 0.86 0.98 0.66 0.59 0.81 4.90%
Adjusted Per Share Value based on latest NOSH - 87,930
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 132.57 93.83 85.78 57.49 34.52 22.91 25.55 31.55%
EPS 7.95 7.84 8.23 4.59 2.24 -1.29 1.29 35.38%
DPS 0.00 0.00 1.21 0.00 0.00 0.00 0.92 -
NAPS 0.6657 0.3333 0.2608 0.1893 0.1213 0.1085 0.149 28.32%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.35 3.66 3.23 1.50 1.26 1.07 1.06 -
P/RPS 1.09 1.18 1.14 0.50 0.67 0.86 0.76 6.19%
P/EPS 18.22 14.14 11.90 6.31 10.36 -15.29 15.14 3.13%
EY 5.49 7.07 8.40 15.85 9.65 -6.54 6.60 -3.02%
DY 0.00 0.00 1.24 0.00 0.00 0.00 4.72 -
P/NAPS 2.18 3.33 3.76 1.53 1.91 1.81 1.31 8.85%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 26/08/14 15/08/13 30/08/12 24/08/11 27/08/10 28/08/09 -
Price 1.58 3.40 4.00 1.54 1.27 1.01 1.09 -
P/RPS 0.73 1.10 1.41 0.52 0.68 0.81 0.78 -1.09%
P/EPS 12.25 13.14 14.74 6.48 10.44 -14.43 15.57 -3.91%
EY 8.16 7.61 6.79 15.44 9.57 -6.93 6.42 4.07%
DY 0.00 0.00 1.00 0.00 0.00 0.00 4.59 -
P/NAPS 1.46 3.09 4.65 1.57 1.92 1.71 1.35 1.31%

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