[UZMA] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -89.12%
YoY- -79.0%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 604,640 487,216 405,576 398,420 535,184 350,104 353,749 9.34%
PBT 81,700 48,688 4,144 13,172 50,412 28,924 26,744 20.44%
Tax -25,196 -9,048 -1,800 -3,488 -4,512 2,588 -1,301 63.83%
NP 56,504 39,640 2,344 9,684 45,900 31,512 25,442 14.21%
-
NP to SH 47,756 35,312 1,388 6,608 37,728 28,960 23,828 12.27%
-
Tax Rate 30.84% 18.58% 43.44% 26.48% 8.95% -8.95% 4.86% -
Total Cost 548,136 447,576 403,232 388,736 489,284 318,592 328,306 8.91%
-
Net Worth 565,356 506,923 492,843 452,264 499,244 467,241 428,234 4.73%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 565,356 506,923 492,843 452,264 499,244 467,241 428,234 4.73%
NOSH 387,230 352,030 320,028 320,028 320,028 320,028 320,028 3.22%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.35% 8.14% 0.58% 2.43% 8.58% 9.00% 7.19% -
ROE 8.45% 6.97% 0.28% 1.46% 7.56% 6.20% 5.56% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 156.14 138.40 126.73 124.50 167.23 109.40 118.13 4.75%
EPS 12.32 10.04 0.44 2.08 11.80 9.04 7.96 7.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.44 1.54 1.4132 1.56 1.46 1.43 0.34%
Adjusted Per Share Value based on latest NOSH - 320,028
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 138.89 111.92 93.17 91.52 122.94 80.42 81.26 9.34%
EPS 10.97 8.11 0.32 1.52 8.67 6.65 5.47 12.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2987 1.1645 1.1321 1.0389 1.1468 1.0733 0.9837 4.73%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.845 0.36 0.60 0.46 0.875 1.21 1.44 -
P/RPS 0.54 0.26 0.47 0.37 0.52 1.11 1.22 -12.69%
P/EPS 6.85 3.59 138.34 22.28 7.42 13.37 18.10 -14.94%
EY 14.59 27.86 0.72 4.49 13.47 7.48 5.53 17.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.25 0.39 0.33 0.56 0.83 1.01 -8.82%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 30/11/22 24/11/21 25/11/20 27/11/19 29/11/18 29/11/17 -
Price 0.825 0.46 0.495 0.55 0.84 1.03 1.54 -
P/RPS 0.53 0.33 0.39 0.44 0.50 0.94 1.30 -13.88%
P/EPS 6.69 4.59 114.13 26.64 7.13 11.38 19.35 -16.21%
EY 14.95 21.81 0.88 3.75 14.03 8.79 5.17 19.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.32 0.32 0.39 0.54 0.71 1.08 -10.09%

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