[UZMA] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 450.42%
YoY- -43.83%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 289,080 261,051 177,070 191,941 283,345 193,103 375,712 -4.27%
PBT 36,433 23,246 1,277 14,971 24,467 16,516 26,595 5.38%
Tax -7,335 -2,886 -618 -4,784 -2,314 -317 -433 60.22%
NP 29,098 20,360 659 10,187 22,153 16,199 26,162 1.78%
-
NP to SH 24,573 19,128 398 9,093 16,188 15,415 24,231 0.23%
-
Tax Rate 20.13% 12.42% 48.39% 31.96% 9.46% 1.92% 1.63% -
Total Cost 259,982 240,691 176,411 181,754 261,192 176,904 349,550 -4.81%
-
Net Worth 576,973 517,484 510,444 454,440 502,444 489,643 441,789 4.54%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 576,973 517,484 510,444 454,440 502,444 489,643 441,789 4.54%
NOSH 387,230 352,030 352,030 320,028 320,028 320,028 320,028 3.22%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 10.07% 7.80% 0.37% 5.31% 7.82% 8.39% 6.96% -
ROE 4.26% 3.70% 0.08% 2.00% 3.22% 3.15% 5.48% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 74.65 74.16 50.30 59.98 88.54 60.34 122.46 -7.91%
EPS 6.35 5.43 0.11 2.84 5.06 4.82 7.90 -3.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.47 1.45 1.42 1.57 1.53 1.44 0.57%
Adjusted Per Share Value based on latest NOSH - 320,028
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 66.39 59.95 40.67 44.08 65.07 44.35 86.29 -4.27%
EPS 5.64 4.39 0.09 2.09 3.72 3.54 5.56 0.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3251 1.1884 1.1723 1.0437 1.1539 1.1245 1.0146 4.54%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.75 0.525 0.445 0.565 0.965 0.575 1.28 -
P/RPS 1.00 0.71 0.88 0.94 1.09 0.95 1.05 -0.80%
P/EPS 11.82 9.66 393.60 19.89 19.08 11.94 16.21 -5.12%
EY 8.46 10.35 0.25 5.03 5.24 8.38 6.17 5.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.36 0.31 0.40 0.61 0.38 0.89 -9.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 23/02/23 25/02/22 24/02/21 27/02/20 26/02/19 27/02/18 -
Price 1.24 0.68 0.54 0.735 0.785 0.945 1.41 -
P/RPS 1.66 0.92 1.07 1.23 0.89 1.57 1.15 6.30%
P/EPS 19.54 12.51 477.63 25.87 15.52 19.62 17.85 1.51%
EY 5.12 7.99 0.21 3.87 6.44 5.10 5.60 -1.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.46 0.37 0.52 0.50 0.62 0.98 -2.72%

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