[UZMA] YoY TTM 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- 7.98%
YoY- 201.63%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 657,447 503,376 405,490 389,332 523,865 489,715 372,335 9.93%
PBT 52,101 51,676 25,472 16,370 -15,209 48,314 18,180 19.16%
Tax -573 -7,133 -9,192 -4,813 -10,074 -9,497 1,928 -
NP 51,528 44,543 16,280 11,557 -25,283 38,817 20,108 16.96%
-
NP to SH 49,248 42,098 13,957 11,454 -31,379 31,896 18,079 18.15%
-
Tax Rate 1.10% 13.80% 36.09% 29.40% - 19.66% -10.61% -
Total Cost 605,919 458,833 389,210 377,775 549,148 450,898 352,227 9.45%
-
Net Worth 613,815 565,356 506,923 492,843 452,264 499,244 467,241 4.64%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 613,815 565,356 506,923 492,843 452,264 499,244 467,241 4.64%
NOSH 435,330 387,230 352,030 320,028 320,028 320,028 320,028 5.25%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 7.84% 8.85% 4.01% 2.97% -4.83% 7.93% 5.40% -
ROE 8.02% 7.45% 2.75% 2.32% -6.94% 6.39% 3.87% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 151.02 129.99 115.19 121.66 163.69 153.02 116.34 4.44%
EPS 11.31 10.87 3.96 3.58 -9.81 9.97 5.65 12.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.46 1.44 1.54 1.4132 1.56 1.46 -0.57%
Adjusted Per Share Value based on latest NOSH - 387,230
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 150.99 115.60 93.12 89.41 120.31 112.47 85.51 9.93%
EPS 11.31 9.67 3.21 2.63 -7.21 7.33 4.15 18.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4097 1.2984 1.1642 1.1319 1.0387 1.1466 1.0731 4.64%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.985 0.845 0.36 0.60 0.46 0.875 1.21 -
P/RPS 0.65 0.65 0.31 0.49 0.28 0.57 1.04 -7.52%
P/EPS 8.71 7.77 9.08 16.76 -4.69 8.78 21.42 -13.91%
EY 11.49 12.87 11.01 5.97 -21.32 11.39 4.67 16.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.25 0.39 0.33 0.56 0.83 -2.79%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 22/11/23 30/11/22 24/11/21 25/11/20 27/11/19 29/11/18 -
Price 0.83 0.825 0.46 0.495 0.55 0.84 1.03 -
P/RPS 0.55 0.63 0.40 0.41 0.34 0.55 0.89 -7.70%
P/EPS 7.34 7.59 11.60 13.83 -5.61 8.43 18.23 -14.05%
EY 13.63 13.18 8.62 7.23 -17.83 11.87 5.48 16.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.32 0.32 0.39 0.54 0.71 -3.03%

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