[UZMA] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -64.52%
YoY- 113.24%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 502,049 469,061 372,672 466,652 533,687 367,512 375,712 4.94%
PBT 56,610 36,306 4,932 -15,395 50,893 20,955 26,595 13.41%
Tax -7,545 -9,649 -1,068 -12,800 -9,719 394 -433 60.97%
NP 49,065 26,657 3,864 -28,195 41,174 21,349 26,162 11.04%
-
NP to SH 44,432 24,206 4,064 -30,694 30,477 19,894 24,231 10.62%
-
Tax Rate 13.33% 26.58% 21.65% - 19.10% -1.88% 1.63% -
Total Cost 452,984 442,404 368,808 494,847 492,513 346,163 349,550 4.41%
-
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 9.77% 5.68% 1.04% -6.04% 7.72% 5.81% 6.96% -
ROE 7.70% 4.68% 0.80% -6.75% 6.07% 4.06% 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 129.65 133.24 105.86 145.82 166.76 114.84 122.46 0.95%
EPS 11.47 6.88 1.15 -9.59 9.52 6.22 7.90 6.40%
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 - 352,030
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 114.86 107.31 85.26 106.76 122.10 84.08 85.96 4.94%
EPS 10.17 5.54 0.93 -7.02 6.97 4.55 5.54 10.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.1839 1.1678 1.0397 1.1495 1.1202 1.0107 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 0.58 0.39 0.42 0.39 0.58 0.50 1.05 -9.41%
P/EPS 6.54 7.64 38.55 -5.89 10.13 9.25 16.21 -14.03%
EY 15.30 13.10 2.59 -16.98 9.87 10.81 6.17 16.33%
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 0.96 0.51 0.51 0.50 0.47 0.82 1.15 -2.96%
P/EPS 10.81 9.89 46.78 -7.66 8.24 15.20 17.85 -8.01%
EY 9.25 10.11 2.14 -13.05 12.13 6.58 5.60 8.71%
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