[UZMA] YoY Cumulative 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- 113.24%
YoY- 105.49%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 288,615 204,292 186,757 125,168 75,151 49,884 55,626 31.55%
PBT 26,838 24,376 24,126 13,331 5,536 -2,598 4,094 36.78%
Tax -6,456 -4,981 -5,264 -2,928 -320 -100 -1,174 32.83%
NP 20,382 19,395 18,862 10,403 5,216 -2,698 2,920 38.22%
-
NP to SH 17,311 17,075 17,917 10,001 4,867 -2,803 2,803 35.43%
-
Tax Rate 24.06% 20.43% 21.82% 21.96% 5.78% - 28.68% -
Total Cost 268,233 184,897 167,895 114,765 69,935 52,582 52,706 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 - - 2,640 - - - 2,002 -
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 5.97% 11.76% 15.78% 12.13% 9.21% -5.93% 4.32% -
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 107.54 154.82 141.45 148.81 93.88 62.29 69.46 7.55%
EPS 6.45 12.94 13.57 11.89 6.08 -3.50 3.50 10.72%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.50 -
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 66.03 46.74 42.73 28.64 17.19 11.41 12.73 31.55%
EPS 3.96 3.91 4.10 2.29 1.11 -0.64 0.64 35.47%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.46 -
NAPS 0.6632 0.3321 0.2598 0.1886 0.1209 0.1081 0.1484 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 2.19 2.36 2.28 1.01 1.34 1.72 1.53 6.15%
P/EPS 36.43 28.28 23.80 12.62 20.72 -30.57 30.29 3.12%
EY 2.74 3.54 4.20 7.93 4.83 -3.27 3.30 -3.05%
DY 0.00 0.00 0.62 0.00 0.00 0.00 2.36 -
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 1.47 2.20 2.83 1.03 1.35 1.62 1.57 -1.09%
P/EPS 24.50 26.28 29.48 12.95 20.89 -28.86 31.14 -3.91%
EY 4.08 3.81 3.39 7.72 4.79 -3.47 3.21 4.07%
DY 0.00 0.00 0.50 0.00 0.00 0.00 2.29 -
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