[UZMA] QoQ Annualized Quarter Result on 30-Sep-2023 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 22.49%
YoY- 35.24%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 600,718 527,744 578,160 604,640 474,020 463,086 522,102 9.81%
PBT 61,624 54,857 72,866 81,700 43,423 41,658 46,492 20.68%
Tax -7,467 -3,090 -14,670 -25,196 -3,096 -3,141 -5,772 18.74%
NP 54,157 51,766 58,196 56,504 40,327 38,517 40,720 20.95%
-
NP to SH 50,121 46,021 49,146 47,756 38,987 37,753 38,256 19.75%
-
Tax Rate 12.12% 5.63% 20.13% 30.84% 7.13% 7.54% 12.42% -
Total Cost 546,561 475,977 519,964 548,136 433,693 424,569 481,382 8.84%
-
Net Worth 545,416 588,590 576,973 565,356 538,606 521,005 517,484 3.57%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 545,416 588,590 576,973 565,356 538,606 521,005 517,484 3.57%
NOSH 435,330 387,230 387,230 387,230 352,030 352,030 352,030 15.22%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 9.02% 9.81% 10.07% 9.35% 8.51% 8.32% 7.80% -
ROE 9.19% 7.82% 8.52% 8.45% 7.24% 7.25% 7.39% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 155.30 136.29 149.31 156.14 134.65 131.55 148.31 3.12%
EPS 11.41 11.88 12.70 12.32 11.07 10.72 10.86 3.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.52 1.49 1.46 1.53 1.48 1.47 -2.74%
Adjusted Per Share Value based on latest NOSH - 387,230
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 137.99 121.23 132.81 138.89 108.89 106.38 119.93 9.81%
EPS 11.51 10.57 11.29 10.97 8.96 8.67 8.79 19.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2529 1.3521 1.3254 1.2987 1.2372 1.1968 1.1887 3.57%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.14 1.30 0.75 0.845 0.62 0.63 0.525 -
P/RPS 0.73 0.95 0.50 0.54 0.46 0.48 0.35 63.31%
P/EPS 8.80 10.94 5.91 6.85 5.60 5.87 4.83 49.22%
EY 11.37 9.14 16.92 14.59 17.86 17.02 20.70 -32.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 0.50 0.58 0.41 0.43 0.36 71.79%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 24/05/24 20/02/24 22/11/23 25/08/23 30/05/23 23/02/23 -
Price 1.01 1.21 1.24 0.825 0.73 0.68 0.68 -
P/RPS 0.65 0.89 0.83 0.53 0.54 0.52 0.46 25.94%
P/EPS 7.79 10.18 9.77 6.69 6.59 6.34 6.26 15.70%
EY 12.83 9.82 10.24 14.95 15.17 15.77 15.98 -13.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 0.83 0.57 0.48 0.46 0.46 34.84%

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