[UZMA] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 20.02%
YoY- -24.3%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 527,744 463,086 358,745 380,493 541,737 406,048 400,837 4.68%
PBT 54,857 41,658 -180 25,521 46,772 29,486 24,826 14.11%
Tax -3,090 -3,141 2,250 -2,120 -8,050 -2,108 -2,116 6.50%
NP 51,766 38,517 2,070 23,401 38,721 27,378 22,710 14.70%
-
NP to SH 46,021 37,753 2,120 21,826 28,832 23,866 20,683 14.24%
-
Tax Rate 5.63% 7.54% - 8.31% 17.21% 7.15% 8.52% -
Total Cost 475,977 424,569 356,674 357,092 503,016 378,669 378,127 3.90%
-
Net Worth 588,590 521,005 510,444 453,928 480,042 492,843 441,046 4.92%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 588,590 521,005 510,444 453,928 480,042 492,843 441,046 4.92%
NOSH 387,230 352,030 352,030 320,028 320,028 320,028 320,028 3.22%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 9.81% 8.32% 0.58% 6.15% 7.15% 6.74% 5.67% -
ROE 7.82% 7.25% 0.42% 4.81% 6.01% 4.84% 4.69% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 136.29 131.55 101.91 118.89 169.28 126.88 130.87 0.67%
EPS 11.88 10.72 0.60 6.83 9.01 7.45 6.75 9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.48 1.45 1.4184 1.50 1.54 1.44 0.90%
Adjusted Per Share Value based on latest NOSH - 320,028
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 120.81 106.01 82.12 87.10 124.01 92.95 91.76 4.68%
EPS 10.53 8.64 0.49 5.00 6.60 5.46 4.73 14.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3474 1.1927 1.1685 1.0391 1.0989 1.1282 1.0096 4.92%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.30 0.63 0.455 0.73 0.41 0.92 1.49 -
P/RPS 0.95 0.48 0.45 0.61 0.24 0.73 1.14 -2.99%
P/EPS 10.94 5.87 75.55 10.70 4.55 12.34 22.06 -11.02%
EY 9.14 17.02 1.32 9.34 21.97 8.11 4.53 12.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.43 0.31 0.51 0.27 0.60 1.03 -2.95%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 30/05/23 31/05/22 31/05/21 20/05/20 29/05/19 30/05/18 -
Price 1.21 0.68 0.45 0.65 0.62 0.805 0.98 -
P/RPS 0.89 0.52 0.44 0.55 0.37 0.63 0.75 2.89%
P/EPS 10.18 6.34 74.72 9.53 6.88 10.79 14.51 -5.73%
EY 9.82 15.77 1.34 10.49 14.53 9.26 6.89 6.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.46 0.31 0.46 0.41 0.52 0.68 2.74%

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