[UZMA] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 53.46%
YoY- 155.84%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 440,740 375,228 267,686 167,553 101,819 108,230 79,016 33.15%
PBT 46,459 47,416 27,920 10,536 -16,652 6,039 7,539 35.38%
Tax -7,698 -11,730 -7,223 -627 1,264 -2,366 -922 42.40%
NP 38,761 35,686 20,697 9,909 -15,388 3,673 6,617 34.24%
-
NP to SH 35,323 33,531 19,596 8,626 -15,447 3,666 6,402 32.91%
-
Tax Rate 16.57% 24.74% 25.87% 5.95% - 39.18% 12.23% -
Total Cost 401,979 339,542 246,989 157,644 117,207 104,557 72,399 33.05%
-
Net Worth 246,001 0 91,108 0 46,872 63,200 61,716 25.90%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 2,638 - - - - - -
Div Payout % - 7.87% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 246,001 0 91,108 0 46,872 63,200 61,716 25.90%
NOSH 253,609 132,026 132,041 80,072 79,444 80,000 80,151 21.15%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.79% 9.51% 7.73% 5.91% -15.11% 3.39% 8.37% -
ROE 14.36% 0.00% 21.51% 0.00% -32.96% 5.80% 10.37% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 173.79 284.21 202.73 209.25 128.16 135.29 98.58 9.90%
EPS 13.93 25.40 14.84 10.77 -19.44 4.58 7.99 9.70%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.00 0.69 0.00 0.59 0.79 0.77 3.92%
Adjusted Per Share Value based on latest NOSH - 80,072
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 100.83 85.85 61.24 38.33 23.29 24.76 18.08 33.15%
EPS 8.08 7.67 4.48 1.97 -3.53 0.84 1.46 32.98%
DPS 0.00 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5628 0.00 0.2084 0.00 0.1072 0.1446 0.1412 25.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.82 4.32 1.51 1.79 1.04 1.00 1.23 -
P/RPS 2.20 1.52 0.74 0.86 0.81 0.74 1.25 9.87%
P/EPS 27.43 17.01 10.17 16.62 -5.35 21.82 15.40 10.09%
EY 3.65 5.88 9.83 6.02 -18.70 4.58 6.49 -9.14%
DY 0.00 0.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 0.00 2.19 0.00 1.76 1.27 1.60 16.19%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 26/11/13 21/11/12 29/11/11 29/11/10 23/11/09 - -
Price 2.61 4.90 1.51 1.19 0.95 1.07 0.00 -
P/RPS 1.50 1.72 0.74 0.57 0.74 0.79 0.00 -
P/EPS 18.74 19.29 10.17 11.05 -4.89 23.35 0.00 -
EY 5.34 5.18 9.83 9.05 -20.47 4.28 0.00 -
DY 0.00 0.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 0.00 2.19 0.00 1.61 1.35 0.00 -

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