[UOADEV] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -68.9%
YoY- 107.51%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 844,597 650,489 516,152 375,270 1,104,457 877,437 588,999 27.02%
PBT 479,956 420,623 222,543 182,448 510,097 391,172 253,337 52.81%
Tax -80,223 -55,759 -69,471 -55,068 -101,675 -84,125 -61,952 18.71%
NP 399,733 364,864 153,072 127,380 408,422 307,047 191,385 63.03%
-
NP to SH 391,288 356,326 147,397 124,217 399,474 286,862 184,948 64.42%
-
Tax Rate 16.71% 13.26% 31.22% 30.18% 19.93% 21.51% 24.45% -
Total Cost 444,864 285,625 363,080 247,890 696,035 570,390 397,614 7.73%
-
Net Worth 5,415,616 5,151,899 4,934,718 5,190,301 5,072,339 4,860,591 4,609,345 11.29%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 318,565 - - - 275,243 - - -
Div Payout % 81.41% - - - 68.90% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 5,415,616 5,151,899 4,934,718 5,190,301 5,072,339 4,860,591 4,609,345 11.29%
NOSH 2,124,905 2,124,905 1,967,157 1,967,157 1,967,157 1,967,157 1,844,871 9.83%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 47.33% 56.09% 29.66% 33.94% 36.98% 34.99% 32.49% -
ROE 7.23% 6.92% 2.99% 2.39% 7.88% 5.90% 4.01% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 39.77 31.94 26.25 19.09 56.18 45.49 31.95 15.63%
EPS 19.34 17.91 7.50 6.32 21.07 15.32 10.03 54.61%
DPS 15.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 2.55 2.53 2.51 2.64 2.58 2.52 2.50 1.32%
Adjusted Per Share Value based on latest NOSH - 1,967,157
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 32.18 24.78 19.66 14.30 42.08 33.43 22.44 27.02%
EPS 14.91 13.57 5.62 4.73 15.22 10.93 7.05 64.38%
DPS 12.14 0.00 0.00 0.00 10.49 0.00 0.00 -
NAPS 2.0632 1.9627 1.8799 1.9773 1.9324 1.8517 1.756 11.29%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.69 1.60 1.85 1.59 2.03 2.00 2.40 -
P/RPS 4.25 5.01 7.05 8.33 3.61 4.40 7.51 -31.46%
P/EPS 9.17 9.14 24.68 25.17 9.99 13.45 23.93 -47.08%
EY 10.90 10.94 4.05 3.97 10.01 7.44 4.18 88.90%
DY 8.88 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 0.66 0.63 0.74 0.60 0.79 0.79 0.96 -22.01%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 26/08/20 29/06/20 26/02/20 26/11/19 26/08/19 -
Price 1.70 1.62 1.69 1.81 1.98 1.91 2.07 -
P/RPS 4.27 5.07 6.44 9.48 3.52 4.20 6.48 -24.17%
P/EPS 9.23 9.26 22.54 28.65 9.74 12.84 20.64 -41.37%
EY 10.84 10.80 4.44 3.49 10.26 7.79 4.85 70.52%
DY 8.82 0.00 0.00 0.00 7.07 0.00 0.00 -
P/NAPS 0.67 0.64 0.67 0.69 0.77 0.76 0.83 -13.24%

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