[UOADEV] QoQ 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- 10.31%
YoY- 107.51%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 194,108 134,337 140,882 375,270 227,020 288,438 344,330 -31.64%
PBT 59,333 198,080 40,095 182,448 118,925 137,835 169,598 -50.19%
Tax -24,464 13,712 -14,403 -55,068 -17,550 -22,173 -40,792 -28.77%
NP 34,869 211,792 25,692 127,380 101,375 115,662 128,806 -57.98%
-
NP to SH 34,962 208,929 23,180 124,217 112,612 101,914 125,088 -57.08%
-
Tax Rate 41.23% -6.92% 35.92% 30.18% 14.76% 16.09% 24.05% -
Total Cost 159,239 -77,455 115,190 247,890 125,645 172,776 215,524 -18.19%
-
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 % 911.18% - - - 244.42% - - -
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 17.96% 157.66% 18.24% 33.94% 44.65% 40.10% 37.41% -
ROE 0.65% 4.06% 0.47% 2.39% 2.22% 2.10% 2.71% -
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 9.14 6.60 7.17 19.09 11.55 14.95 18.68 -37.77%
EPS 1.65 10.26 1.18 6.32 5.73 5.28 6.78 -60.85%
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 7.39 5.12 5.37 14.30 8.65 10.99 13.12 -31.67%
EPS 1.33 7.96 0.88 4.73 4.29 3.88 4.77 -57.15%
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 18.49 24.25 25.82 8.33 17.58 13.37 12.85 27.31%
P/EPS 102.66 15.59 156.91 25.17 35.44 37.85 35.37 102.81%
EY 0.97 6.41 0.64 3.97 2.82 2.64 2.83 -50.86%
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 18.60 24.56 23.58 9.48 17.15 12.77 11.08 41.02%
P/EPS 103.27 15.79 143.34 28.65 34.57 36.15 30.51 124.60%
EY 0.97 6.33 0.70 3.49 2.89 2.77 3.28 -55.44%
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