[UZMA] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -10.95%
YoY- 20.8%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 383,882 398,420 558,056 541,737 566,690 535,184 443,445 -9.12%
PBT 29,942 13,172 -5,899 46,772 48,934 50,412 42,942 -21.28%
Tax -9,568 -3,488 -10,330 -8,050 -4,628 -4,512 -7,722 15.28%
NP 20,374 9,684 -16,229 38,721 44,306 45,900 35,220 -30.45%
-
NP to SH 18,186 6,608 -23,599 28,832 32,376 37,728 29,704 -27.79%
-
Tax Rate 31.96% 26.48% - 17.21% 9.46% 8.95% 17.98% -
Total Cost 363,508 388,736 574,285 503,016 522,384 489,284 408,225 -7.41%
-
Net Worth 454,440 452,264 438,439 480,042 502,444 499,244 480,042 -3.57%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 454,440 452,264 438,439 480,042 502,444 499,244 480,042 -3.57%
NOSH 320,028 320,028 320,028 320,028 320,028 320,028 320,028 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.31% 2.43% -2.91% 7.15% 7.82% 8.58% 7.94% -
ROE 4.00% 1.46% -5.38% 6.01% 6.44% 7.56% 6.19% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 119.95 124.50 174.38 169.28 177.07 167.23 138.56 -9.12%
EPS 5.68 2.08 -7.37 9.01 10.12 11.80 9.28 -27.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.4132 1.37 1.50 1.57 1.56 1.50 -3.57%
Adjusted Per Share Value based on latest NOSH - 320,028
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 87.83 91.15 127.67 123.94 129.65 122.44 101.45 -9.12%
EPS 4.16 1.51 -5.40 6.60 7.41 8.63 6.80 -27.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0397 1.0347 1.0031 1.0983 1.1495 1.1422 1.0983 -3.57%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.565 0.46 0.59 0.41 0.965 0.875 0.695 -
P/RPS 0.47 0.37 0.34 0.24 0.54 0.52 0.50 -4.02%
P/EPS 9.94 22.28 -8.00 4.55 9.54 7.42 7.49 20.66%
EY 10.06 4.49 -12.50 21.97 10.48 13.47 13.35 -17.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.43 0.27 0.61 0.56 0.46 -8.85%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 27/08/20 20/05/20 27/02/20 27/11/19 28/08/19 -
Price 0.735 0.55 0.585 0.62 0.785 0.84 0.625 -
P/RPS 0.61 0.44 0.34 0.37 0.44 0.50 0.45 22.37%
P/EPS 12.93 26.64 -7.93 6.88 7.76 7.13 6.73 54.23%
EY 7.73 3.75 -12.61 14.53 12.89 14.03 14.85 -35.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.39 0.43 0.41 0.50 0.54 0.42 15.22%

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