[UOADEV] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -90.78%
YoY- -70.95%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 547,484 411,039 356,456 140,173 844,597 650,489 516,152 3.99%
PBT 316,692 180,564 133,480 53,077 479,956 420,623 222,543 26.43%
Tax -88,348 -52,653 -39,888 -15,369 -80,223 -55,759 -69,471 17.32%
NP 228,344 127,911 93,592 37,708 399,733 364,864 153,072 30.46%
-
NP to SH 222,447 123,590 90,443 36,091 391,288 356,326 147,397 31.47%
-
Tax Rate 27.90% 29.16% 29.88% 28.96% 16.71% 13.26% 31.22% -
Total Cost 319,140 283,128 262,864 102,465 444,864 285,625 363,080 -8.21%
-
Net Worth 5,630,046 5,404,069 5,182,002 5,458,092 5,415,616 5,151,899 4,934,718 9.15%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 232,646 - - - 318,565 - - -
Div Payout % 104.59% - - - 81.41% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 5,630,046 5,404,069 5,182,002 5,458,092 5,415,616 5,151,899 4,934,718 9.15%
NOSH 2,327,599 2,327,599 2,124,905 2,124,905 2,124,905 2,124,905 1,967,157 11.83%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 41.71% 31.12% 26.26% 26.90% 47.33% 56.09% 29.66% -
ROE 3.95% 2.29% 1.75% 0.66% 7.23% 6.92% 2.99% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 23.53 18.03 16.78 6.60 39.77 31.94 26.25 -7.01%
EPS 10.05 5.68 4.26 1.70 19.34 17.91 7.50 21.48%
DPS 10.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.42 2.37 2.44 2.57 2.55 2.53 2.51 -2.39%
Adjusted Per Share Value based on latest NOSH - 2,124,905
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 21.97 16.50 14.31 5.63 33.90 26.11 20.72 3.97%
EPS 8.93 4.96 3.63 1.45 15.70 14.30 5.92 31.43%
DPS 9.34 0.00 0.00 0.00 12.79 0.00 0.00 -
NAPS 2.2597 2.169 2.0798 2.1906 2.1736 2.0677 1.9806 9.16%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.67 1.66 1.64 1.80 1.69 1.60 1.85 -
P/RPS 7.10 9.21 9.77 27.27 4.25 5.01 7.05 0.47%
P/EPS 17.47 30.63 38.51 105.92 9.17 9.14 24.68 -20.52%
EY 5.73 3.27 2.60 0.94 10.90 10.94 4.05 25.94%
DY 5.99 0.00 0.00 0.00 8.88 0.00 0.00 -
P/NAPS 0.69 0.70 0.67 0.70 0.66 0.63 0.74 -4.54%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 26/08/21 25/05/21 24/02/21 25/11/20 26/08/20 -
Price 1.70 1.70 1.62 1.82 1.70 1.62 1.69 -
P/RPS 7.22 9.43 9.65 27.57 4.27 5.07 6.44 7.89%
P/EPS 17.78 31.36 38.04 107.10 9.23 9.26 22.54 -14.59%
EY 5.62 3.19 2.63 0.93 10.84 10.80 4.44 16.96%
DY 5.88 0.00 0.00 0.00 8.82 0.00 0.00 -
P/NAPS 0.70 0.72 0.66 0.71 0.67 0.64 0.67 2.95%

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