[UOADEV] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 9.81%
YoY- -2.05%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 411,039 356,456 140,173 844,597 650,489 516,152 375,270 6.25%
PBT 180,564 133,480 53,077 479,956 420,623 222,543 182,448 -0.68%
Tax -52,653 -39,888 -15,369 -80,223 -55,759 -69,471 -55,068 -2.94%
NP 127,911 93,592 37,708 399,733 364,864 153,072 127,380 0.27%
-
NP to SH 123,590 90,443 36,091 391,288 356,326 147,397 124,217 -0.33%
-
Tax Rate 29.16% 29.88% 28.96% 16.71% 13.26% 31.22% 30.18% -
Total Cost 283,128 262,864 102,465 444,864 285,625 363,080 247,890 9.25%
-
Net Worth 5,404,069 5,182,002 5,458,092 5,415,616 5,151,899 4,934,718 5,190,301 2.72%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 318,565 - - - -
Div Payout % - - - 81.41% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 5,404,069 5,182,002 5,458,092 5,415,616 5,151,899 4,934,718 5,190,301 2.72%
NOSH 2,327,599 2,124,905 2,124,905 2,124,905 2,124,905 1,967,157 1,967,157 11.85%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 31.12% 26.26% 26.90% 47.33% 56.09% 29.66% 33.94% -
ROE 2.29% 1.75% 0.66% 7.23% 6.92% 2.99% 2.39% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 18.03 16.78 6.60 39.77 31.94 26.25 19.09 -3.73%
EPS 5.68 4.26 1.70 19.34 17.91 7.50 6.32 -6.86%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.37 2.44 2.57 2.55 2.53 2.51 2.64 -6.93%
Adjusted Per Share Value based on latest NOSH - 2,124,905
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 15.66 13.58 5.34 32.18 24.78 19.66 14.30 6.23%
EPS 4.71 3.45 1.37 14.91 13.57 5.62 4.73 -0.28%
DPS 0.00 0.00 0.00 12.14 0.00 0.00 0.00 -
NAPS 2.0588 1.9742 2.0793 2.0632 1.9627 1.8799 1.9773 2.72%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.66 1.64 1.80 1.69 1.60 1.85 1.59 -
P/RPS 9.21 9.77 27.27 4.25 5.01 7.05 8.33 6.91%
P/EPS 30.63 38.51 105.92 9.17 9.14 24.68 25.17 13.97%
EY 3.27 2.60 0.94 10.90 10.94 4.05 3.97 -12.12%
DY 0.00 0.00 0.00 8.88 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.70 0.66 0.63 0.74 0.60 10.81%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 26/08/21 25/05/21 24/02/21 25/11/20 26/08/20 29/06/20 -
Price 1.70 1.62 1.82 1.70 1.62 1.69 1.81 -
P/RPS 9.43 9.65 27.57 4.27 5.07 6.44 9.48 -0.35%
P/EPS 31.36 38.04 107.10 9.23 9.26 22.54 28.65 6.20%
EY 3.19 2.63 0.93 10.84 10.80 4.44 3.49 -5.81%
DY 0.00 0.00 0.00 8.82 0.00 0.00 0.00 -
P/NAPS 0.72 0.66 0.71 0.67 0.64 0.67 0.69 2.87%

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