[UZMA] YoY 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- 350.42%
YoY- 10.14%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
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 137,920 139,247 75,676 92,336 149,549 105,577 110,400 3.77%
PBT 16,008 11,074 240 11,678 11,864 9,285 6,510 16.17%
Tax -1,036 -624 -167 -3,912 -1,186 -964 570 -
NP 14,972 10,450 73 7,766 10,678 8,321 7,080 13.28%
-
NP to SH 12,634 10,300 51 7,441 6,756 8,175 6,360 12.11%
-
Tax Rate 6.47% 5.63% 69.58% 33.50% 10.00% 10.38% -8.76% -
Total Cost 122,948 128,797 75,603 84,570 138,871 97,256 103,320 2.93%
-
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 10.86% 7.50% 0.10% 8.41% 7.14% 7.88% 6.41% -
ROE 2.19% 1.99% 0.01% 1.64% 1.34% 1.67% 1.44% -
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 35.62 39.56 21.50 28.85 46.73 32.99 35.98 -0.16%
EPS 3.26 2.93 0.01 2.33 2.11 2.55 2.07 7.85%
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 31.57 31.88 17.32 21.14 34.23 24.17 25.27 3.77%
EPS 2.89 2.36 0.01 1.70 1.55 1.87 1.46 12.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3208 1.1846 1.1685 1.0403 1.1502 1.1209 1.0113 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 2.11 1.33 2.07 1.96 2.07 1.74 3.56 -8.34%
P/EPS 22.99 17.94 3,071.64 24.30 45.71 22.51 61.75 -15.17%
EY 4.35 5.57 0.03 4.12 2.19 4.44 1.62 17.88%
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 3.48 1.72 2.51 2.55 1.68 2.86 3.92 -1.96%
P/EPS 38.01 23.24 3,727.38 31.61 37.19 36.99 68.02 -9.23%
EY 2.63 4.30 0.03 3.16 2.69 2.70 1.47 10.17%
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