[UOADEV] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -8.9%
YoY- -65.32%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 351,380 218,304 547,484 548,052 712,912 560,692 844,597 -44.35%
PBT 201,478 152,752 316,692 240,752 266,960 212,308 479,956 -44.02%
Tax -53,220 -43,648 -88,348 -70,204 -79,776 -61,476 -80,223 -23.99%
NP 148,258 109,104 228,344 170,548 187,184 150,832 399,733 -48.47%
-
NP to SH 141,378 101,540 222,447 164,786 180,886 144,364 391,288 -49.36%
-
Tax Rate 26.41% 28.57% 27.90% 29.16% 29.88% 28.96% 16.71% -
Total Cost 203,122 109,200 319,140 377,504 525,728 409,860 444,864 -40.78%
-
Net Worth 5,467,193 5,653,311 5,630,046 5,404,069 5,182,002 5,458,092 5,415,616 0.63%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 232,646 - - - 318,565 -
Div Payout % - - 104.59% - - - 81.41% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 5,467,193 5,653,311 5,630,046 5,404,069 5,182,002 5,458,092 5,415,616 0.63%
NOSH 2,327,599 2,327,599 2,327,599 2,327,599 2,124,905 2,124,905 2,124,905 6.28%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 42.19% 49.98% 41.71% 31.12% 26.26% 26.90% 47.33% -
ROE 2.59% 1.80% 3.95% 3.05% 3.49% 2.64% 7.23% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.10 9.38 23.53 24.04 33.57 26.40 39.77 -47.65%
EPS 6.08 4.36 10.05 7.57 8.52 6.80 19.34 -53.86%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 15.00 -
NAPS 2.35 2.43 2.42 2.37 2.44 2.57 2.55 -5.31%
Adjusted Per Share Value based on latest NOSH - 2,327,599
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 14.10 8.76 21.97 22.00 28.61 22.50 33.90 -44.36%
EPS 5.67 4.08 8.93 6.61 7.26 5.79 15.70 -49.38%
DPS 0.00 0.00 9.34 0.00 0.00 0.00 12.79 -
NAPS 2.1943 2.269 2.2597 2.169 2.0798 2.1906 2.1736 0.63%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.69 1.76 1.67 1.66 1.64 1.80 1.69 -
P/RPS 11.19 18.76 7.10 6.91 4.89 6.82 4.25 91.01%
P/EPS 27.81 40.32 17.47 22.97 19.26 26.48 9.17 109.94%
EY 3.60 2.48 5.73 4.35 5.19 3.78 10.90 -52.31%
DY 0.00 0.00 5.99 0.00 0.00 0.00 8.88 -
P/NAPS 0.72 0.72 0.69 0.70 0.67 0.70 0.66 5.98%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 30/05/22 24/02/22 26/11/21 26/08/21 25/05/21 24/02/21 -
Price 1.70 1.90 1.70 1.70 1.62 1.82 1.70 -
P/RPS 11.26 20.25 7.22 7.07 4.83 6.89 4.27 91.21%
P/EPS 27.97 43.53 17.78 23.52 19.02 26.77 9.23 109.83%
EY 3.57 2.30 5.62 4.25 5.26 3.73 10.84 -52.40%
DY 0.00 0.00 5.88 0.00 0.00 0.00 8.82 -
P/NAPS 0.72 0.78 0.70 0.72 0.66 0.71 0.67 4.92%

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