[UZMA] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[UZMA] UZMA BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 86.74%
YoY- 82.87%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 405,902 289,242 192,560 116,099 98,827 110,284 29.75%
PBT 46,066 32,105 16,665 -2,168 -12,489 11,864 31.14%
Tax -11,182 -8,243 -3,875 939 604 -2,609 33.76%
NP 34,884 23,862 12,790 -1,229 -11,885 9,255 30.37%
-
NP to SH 33,064 22,183 12,062 -2,049 -11,959 9,097 29.42%
-
Tax Rate 24.27% 25.68% 23.25% - - 21.99% -
Total Cost 371,018 265,380 179,770 117,328 110,712 101,029 29.69%
-
Net Worth 128,047 97,763 60,046 48,369 54,380 64,020 14.86%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 2,638 - - - - - -
Div Payout % 7.98% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 128,047 97,763 60,046 48,369 54,380 64,020 14.86%
NOSH 132,008 132,113 80,061 80,615 79,971 80,025 10.52%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 8.59% 8.25% 6.64% -1.06% -12.03% 8.39% -
ROE 25.82% 22.69% 20.09% -4.24% -21.99% 14.21% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 307.48 218.93 240.51 144.02 123.58 137.81 17.40%
EPS 25.05 16.79 15.07 -2.54 -14.95 11.37 17.10%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.74 0.75 0.60 0.68 0.80 3.92%
Adjusted Per Share Value based on latest NOSH - 80,615
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 92.86 66.17 44.05 26.56 22.61 25.23 29.75%
EPS 7.56 5.08 2.76 -0.47 -2.74 2.08 29.42%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.293 0.2237 0.1374 0.1107 0.1244 0.1465 14.86%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.95 1.50 1.13 1.12 1.09 1.09 -
P/RPS 1.61 0.69 0.47 0.78 0.88 0.79 15.29%
P/EPS 19.76 8.93 7.50 -44.07 -7.29 9.59 15.54%
EY 5.06 11.19 13.33 -2.27 -13.72 10.43 -13.46%
DY 0.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 2.03 1.51 1.87 1.60 1.36 30.23%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/14 26/02/13 28/02/12 28/02/11 25/02/10 - -
Price 6.60 1.65 1.30 1.51 1.24 0.00 -
P/RPS 2.15 0.75 0.54 1.05 1.00 0.00 -
P/EPS 26.35 9.83 8.63 -59.41 -8.29 0.00 -
EY 3.79 10.18 11.59 -1.68 -12.06 0.00 -
DY 0.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.80 2.23 1.73 2.52 1.82 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