[UZMA] YoY Annualized 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- 175.21%
YoY- -43.83%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 578,160 522,102 354,140 383,882 566,690 386,206 409,867 5.89%
PBT 72,866 46,492 2,554 29,942 48,934 33,032 29,012 16.58%
Tax -14,670 -5,772 -1,236 -9,568 -4,628 -634 -472 77.26%
NP 58,196 40,720 1,318 20,374 44,306 32,398 28,540 12.60%
-
NP to SH 49,146 38,256 796 18,186 32,376 30,830 26,433 10.88%
-
Tax Rate 20.13% 12.42% 48.39% 31.96% 9.46% 1.92% 1.63% -
Total Cost 519,964 481,382 352,822 363,508 522,384 353,808 381,327 5.30%
-
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 8.52% 7.39% 0.16% 4.00% 6.44% 6.30% 5.98% -
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 149.31 148.31 100.60 119.95 177.07 120.68 133.60 1.86%
EPS 12.70 10.86 0.22 5.68 10.12 9.64 8.62 6.66%
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 132.78 119.90 81.33 88.16 130.14 88.70 94.13 5.89%
EPS 11.29 8.79 0.18 4.18 7.44 7.08 6.07 10.89%
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 0.50 0.35 0.44 0.47 0.54 0.48 0.96 -10.29%
P/EPS 5.91 4.83 196.80 9.94 9.54 5.97 14.86 -14.23%
EY 16.92 20.70 0.51 10.06 10.48 16.75 6.73 16.60%
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 0.83 0.46 0.54 0.61 0.44 0.78 1.06 -3.99%
P/EPS 9.77 6.26 238.81 12.93 7.76 9.81 16.36 -8.22%
EY 10.24 15.98 0.42 7.73 12.89 10.19 6.11 8.98%
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