[UOADEV] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 39.26%
YoY- 5.43%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 650,489 516,152 375,270 1,104,457 877,437 588,999 244,669 91.57%
PBT 420,623 222,543 182,448 510,097 391,172 253,337 83,739 192.43%
Tax -55,759 -69,471 -55,068 -101,675 -84,125 -61,952 -21,160 90.44%
NP 364,864 153,072 127,380 408,422 307,047 191,385 62,579 222.90%
-
NP to SH 356,326 147,397 124,217 399,474 286,862 184,948 59,860 227.38%
-
Tax Rate 13.26% 31.22% 30.18% 19.93% 21.51% 24.45% 25.27% -
Total Cost 285,625 363,080 247,890 696,035 570,390 397,614 182,090 34.89%
-
Net Worth 5,151,899 4,934,718 5,190,301 5,072,339 4,860,591 4,609,345 4,738,406 5.72%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 275,243 - - - -
Div Payout % - - - 68.90% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 5,151,899 4,934,718 5,190,301 5,072,339 4,860,591 4,609,345 4,738,406 5.72%
NOSH 2,124,905 1,967,157 1,967,157 1,967,157 1,967,157 1,844,871 1,844,871 9.85%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 56.09% 29.66% 33.94% 36.98% 34.99% 32.49% 25.58% -
ROE 6.92% 2.99% 2.39% 7.88% 5.90% 4.01% 1.26% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 31.94 26.25 19.09 56.18 45.49 31.95 13.27 79.31%
EPS 17.91 7.50 6.32 21.07 15.32 10.03 3.25 211.02%
DPS 0.00 0.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 2.53 2.51 2.64 2.58 2.52 2.50 2.57 -1.03%
Adjusted Per Share Value based on latest NOSH - 1,967,157
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 26.11 20.72 15.06 44.33 35.22 23.64 9.82 91.58%
EPS 14.30 5.92 4.99 16.03 11.51 7.42 2.40 227.59%
DPS 0.00 0.00 0.00 11.05 0.00 0.00 0.00 -
NAPS 2.0677 1.9806 2.0832 2.0358 1.9508 1.85 1.9018 5.71%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.60 1.85 1.59 2.03 2.00 2.40 2.15 -
P/RPS 5.01 7.05 8.33 3.61 4.40 7.51 16.20 -54.17%
P/EPS 9.14 24.68 25.17 9.99 13.45 23.93 66.22 -73.19%
EY 10.94 4.05 3.97 10.01 7.44 4.18 1.51 273.07%
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.60 0.79 0.79 0.96 0.84 -17.40%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 29/06/20 26/02/20 26/11/19 26/08/19 29/05/19 -
Price 1.62 1.69 1.81 1.98 1.91 2.07 2.30 -
P/RPS 5.07 6.44 9.48 3.52 4.20 6.48 17.33 -55.83%
P/EPS 9.26 22.54 28.65 9.74 12.84 20.64 70.84 -74.14%
EY 10.80 4.44 3.49 10.26 7.79 4.85 1.41 287.13%
DY 0.00 0.00 0.00 7.07 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.69 0.77 0.76 0.83 0.89 -19.68%

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