[UZMA] YoY Cumulative 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- -97.28%
YoY- -79.0%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 207,889 151,160 121,804 101,394 99,605 133,796 87,526 15.49%
PBT 10,902 20,425 12,172 1,036 3,293 12,603 7,231 7.07%
Tax 595 -6,299 -2,262 -450 -872 -1,128 647 -1.38%
NP 11,497 14,126 9,910 586 2,421 11,475 7,878 6.49%
-
NP to SH 11,066 11,939 8,828 347 1,652 9,432 7,240 7.32%
-
Tax Rate -5.46% 30.84% 18.58% 43.44% 26.48% 8.95% -8.95% -
Total Cost 196,392 137,034 111,894 100,808 97,184 122,321 79,648 16.21%
-
Net Worth 613,815 565,356 506,923 492,843 452,264 499,244 467,241 4.64%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 613,815 565,356 506,923 492,843 452,264 499,244 467,241 4.64%
NOSH 435,330 387,230 352,030 320,028 320,028 320,028 320,028 5.25%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.53% 9.35% 8.14% 0.58% 2.43% 8.58% 9.00% -
ROE 1.80% 2.11% 1.74% 0.07% 0.37% 1.89% 1.55% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 47.75 39.04 34.60 31.68 31.12 41.81 27.35 9.72%
EPS 2.54 3.08 2.51 0.11 0.52 2.95 2.26 1.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.46 1.44 1.54 1.4132 1.56 1.46 -0.57%
Adjusted Per Share Value based on latest NOSH - 320,028
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 47.56 34.58 27.87 23.20 22.79 30.61 20.02 15.49%
EPS 2.53 2.73 2.02 0.08 0.38 2.16 1.66 7.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4043 1.2934 1.1598 1.1276 1.0347 1.1422 1.069 4.64%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.985 0.845 0.36 0.60 0.46 0.875 1.21 -
P/RPS 2.06 2.16 1.04 1.89 1.48 2.09 4.42 -11.93%
P/EPS 38.75 27.41 14.36 553.36 89.11 29.69 53.49 -5.22%
EY 2.58 3.65 6.97 0.18 1.12 3.37 1.87 5.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.25 0.39 0.33 0.56 0.83 -2.79%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 22/11/23 30/11/22 24/11/21 25/11/20 27/11/19 29/11/18 -
Price 0.83 0.825 0.46 0.495 0.55 0.84 1.03 -
P/RPS 1.74 2.11 1.33 1.56 1.77 2.01 3.77 -12.08%
P/EPS 32.65 26.76 18.34 456.52 106.55 28.50 45.53 -5.38%
EY 3.06 3.74 5.45 0.22 0.94 3.51 2.20 5.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.32 0.32 0.39 0.54 0.71 -3.03%

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