[UZMA] YoY Annualized Quarter 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- 4.6%
YoY- 92.35%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 538,026 436,477 390,026 275,378 175,210 106,605 102,616 31.78%
PBT 10,108 49,618 49,094 28,680 13,673 -3,264 2,285 28.10%
Tax -9,864 -6,581 -11,226 -6,577 -2,113 -26 -905 48.87%
NP 244 43,037 37,868 22,102 11,560 -3,290 1,380 -25.07%
-
NP to SH -5,736 39,065 36,053 20,922 10,877 -3,356 1,296 -
-
Tax Rate 97.59% 13.26% 22.87% 22.93% 15.45% - 39.61% -
Total Cost 537,782 393,440 352,158 253,276 163,650 109,895 101,236 32.07%
-
Net Worth 312,374 232,951 122,789 89,335 55,986 47,143 63,461 30.40%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 3,520 - - - - -
Div Payout % - - 9.77% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 312,374 232,951 122,789 89,335 55,986 47,143 63,461 30.40%
NOSH 274,012 240,155 132,031 129,471 79,980 79,904 80,330 22.68%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.05% 9.86% 9.71% 8.03% 6.60% -3.09% 1.34% -
ROE -1.84% 16.77% 29.36% 23.42% 19.43% -7.12% 2.04% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 196.35 181.75 295.40 212.69 219.07 133.42 127.74 7.42%
EPS -2.09 16.27 27.31 16.16 13.60 -4.20 1.61 -
DPS 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.97 0.93 0.69 0.70 0.59 0.79 6.30%
Adjusted Per Share Value based on latest NOSH - 132,041
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 123.59 100.26 89.59 63.26 40.25 24.49 23.57 31.79%
EPS -1.32 8.97 8.28 4.81 2.50 -0.77 0.30 -
DPS 0.00 0.00 0.81 0.00 0.00 0.00 0.00 -
NAPS 0.7176 0.5351 0.2821 0.2052 0.1286 0.1083 0.1458 30.40%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.98 3.82 4.32 1.51 1.79 1.04 1.00 -
P/RPS 1.01 2.10 1.46 0.71 0.82 0.78 0.78 4.39%
P/EPS -94.59 23.48 15.82 9.34 13.16 -24.76 61.98 -
EY -1.06 4.26 6.32 10.70 7.60 -4.04 1.61 -
DY 0.00 0.00 0.62 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 3.94 4.65 2.19 2.56 1.76 1.27 5.38%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 25/11/14 26/11/13 21/11/12 29/11/11 29/11/10 23/11/09 -
Price 2.17 2.61 4.90 1.51 1.19 0.95 1.07 -
P/RPS 1.11 1.44 1.66 0.71 0.54 0.71 0.84 4.75%
P/EPS -103.66 16.05 17.94 9.34 8.75 -22.62 66.32 -
EY -0.96 6.23 5.57 10.70 11.43 -4.42 1.51 -
DY 0.00 0.00 0.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.69 5.27 2.19 1.70 1.61 1.35 5.85%

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