[UOADEV] QoQ Cumulative 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- 36.65%
YoY- -65.32%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 175,690 54,576 547,484 411,039 356,456 140,173 844,597 -64.99%
PBT 100,739 38,188 316,692 180,564 133,480 53,077 479,956 -64.78%
Tax -26,610 -10,912 -88,348 -52,653 -39,888 -15,369 -80,223 -52.17%
NP 74,129 27,276 228,344 127,911 93,592 37,708 399,733 -67.58%
-
NP to SH 70,689 25,385 222,447 123,590 90,443 36,091 391,288 -68.14%
-
Tax Rate 26.41% 28.57% 27.90% 29.16% 29.88% 28.96% 16.71% -
Total Cost 101,561 27,300 319,140 283,128 262,864 102,465 444,864 -62.74%
-
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 1.29% 0.45% 3.95% 2.29% 1.75% 0.66% 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 7.55 2.35 23.53 18.03 16.78 6.60 39.77 -67.06%
EPS 3.04 1.09 10.05 5.68 4.26 1.70 19.34 -70.97%
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 6.69 2.08 20.86 15.66 13.58 5.34 32.18 -65.00%
EPS 2.69 0.97 8.47 4.71 3.45 1.37 14.91 -68.17%
DPS 0.00 0.00 8.86 0.00 0.00 0.00 12.14 -
NAPS 2.0828 2.1537 2.1448 2.0588 1.9742 2.0793 2.0632 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 22.38 75.03 7.10 9.21 9.77 27.27 4.25 203.60%
P/EPS 55.62 161.30 17.47 30.63 38.51 105.92 9.17 233.68%
EY 1.80 0.62 5.73 3.27 2.60 0.94 10.90 -69.99%
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 22.51 80.99 7.22 9.43 9.65 27.57 4.27 203.82%
P/EPS 55.95 174.13 17.78 31.36 38.04 107.10 9.23 233.55%
EY 1.79 0.57 5.62 3.19 2.63 0.93 10.84 -70.00%
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