[UZMA] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[UZMA] UZMA BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 14.06%
YoY- 66.27%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 112,732 146,067 113,382 82,708 61,152 36,145 22,436 30.85%
PBT 14,246 14,123 9,245 10,595 6,410 281 -9,128 -
Tax -3,023 -6,013 -2,762 -3,310 -2,290 958 723 -
NP 11,223 8,110 6,483 7,285 4,120 1,239 -8,405 -
-
NP to SH 9,660 6,708 6,024 6,491 3,904 468 -8,429 -
-
Tax Rate 21.22% 42.58% 29.88% 31.24% 35.73% -340.93% - -
Total Cost 101,509 137,957 106,899 75,423 57,032 34,906 30,841 21.95%
-
Net Worth 343,337 253,859 128,047 97,763 60,046 48,369 54,380 35.93%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 9,995 - - - - - -
Div Payout % - 149.01% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 343,337 253,859 128,047 97,763 60,046 48,369 54,380 35.93%
NOSH 290,963 264,436 132,008 132,113 80,061 80,615 79,971 24.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.96% 5.55% 5.72% 8.81% 6.74% 3.43% -37.46% -
ROE 2.81% 2.64% 4.70% 6.64% 6.50% 0.97% -15.50% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 38.74 55.24 85.89 62.60 76.38 44.84 28.05 5.52%
EPS 3.32 2.54 2.58 4.92 3.15 0.59 -10.54 -
DPS 0.00 3.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 0.96 0.97 0.74 0.75 0.60 0.68 9.61%
Adjusted Per Share Value based on latest NOSH - 132,113
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.90 33.55 26.05 19.00 14.05 8.30 5.15 30.87%
EPS 2.22 1.54 1.38 1.49 0.90 0.11 -1.94 -
DPS 0.00 2.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7887 0.5831 0.2941 0.2246 0.1379 0.1111 0.1249 35.93%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.00 1.72 4.95 1.50 1.13 1.12 1.09 -
P/RPS 5.16 3.11 5.76 2.40 1.48 2.50 3.89 4.81%
P/EPS 60.24 67.80 108.47 30.53 23.17 192.93 -10.34 -
EY 1.66 1.47 0.92 3.28 4.32 0.52 -9.67 -
DY 0.00 2.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.79 5.10 2.03 1.51 1.87 1.60 0.91%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 26/02/14 26/02/13 28/02/12 28/02/11 25/02/10 -
Price 1.79 2.46 6.60 1.65 1.30 1.51 1.24 -
P/RPS 4.62 4.45 7.68 2.64 1.70 3.37 4.42 0.73%
P/EPS 53.92 96.98 144.63 33.58 26.66 260.11 -11.76 -
EY 1.85 1.03 0.69 2.98 3.75 0.38 -8.50 -
DY 0.00 1.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.56 6.80 2.23 1.73 2.52 1.82 -2.95%

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