[UZMA] YoY Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 107.0%
YoY- -82.49%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 151,160 121,804 101,394 99,605 133,796 87,526 265,312 -8.94%
PBT 20,425 12,172 1,036 3,293 12,603 7,231 20,058 0.30%
Tax -6,299 -2,262 -450 -872 -1,128 647 -976 36.42%
NP 14,126 9,910 586 2,421 11,475 7,878 19,082 -4.88%
-
NP to SH 11,939 8,828 347 1,652 9,432 7,240 17,871 -6.49%
-
Tax Rate 30.84% 18.58% 43.44% 26.48% 8.95% -8.95% 4.87% -
Total Cost 137,034 111,894 100,808 97,184 122,321 79,648 246,230 -9.30%
-
Net Worth 565,356 506,923 492,843 452,264 499,244 467,241 428,234 4.73%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 565,356 506,923 492,843 452,264 499,244 467,241 428,234 4.73%
NOSH 387,230 352,030 320,028 320,028 320,028 320,028 320,028 3.22%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.35% 8.14% 0.58% 2.43% 8.58% 9.00% 7.19% -
ROE 2.11% 1.74% 0.07% 0.37% 1.89% 1.55% 4.17% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 39.04 34.60 31.68 31.12 41.81 27.35 88.60 -12.76%
EPS 3.08 2.51 0.11 0.52 2.95 2.26 5.97 -10.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.44 1.54 1.4132 1.56 1.46 1.43 0.34%
Adjusted Per Share Value based on latest NOSH - 320,028
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 34.58 27.87 23.20 22.79 30.61 20.02 60.70 -8.94%
EPS 2.73 2.02 0.08 0.38 2.16 1.66 4.09 -6.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2934 1.1598 1.1276 1.0347 1.1422 1.069 0.9797 4.73%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.845 0.36 0.60 0.46 0.875 1.21 1.44 -
P/RPS 2.16 1.04 1.89 1.48 2.09 4.42 1.63 4.80%
P/EPS 27.41 14.36 553.36 89.11 29.69 53.49 24.13 2.14%
EY 3.65 6.97 0.18 1.12 3.37 1.87 4.14 -2.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.25 0.39 0.33 0.56 0.83 1.01 -8.82%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 30/11/22 24/11/21 25/11/20 27/11/19 29/11/18 29/11/17 -
Price 0.825 0.46 0.495 0.55 0.84 1.03 1.54 -
P/RPS 2.11 1.33 1.56 1.77 2.01 3.77 1.74 3.26%
P/EPS 26.76 18.34 456.52 106.55 28.50 45.53 25.81 0.60%
EY 3.74 5.45 0.22 0.94 3.51 2.20 3.88 -0.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.32 0.32 0.39 0.54 0.71 1.08 -10.09%

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