[UOADEV] QoQ TTM Result on 30-Jun-2021 [#2]

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

Announcement Date

26-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- 10.28%

YoY- -7.62%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
TTM Result
Revenue	461,887	547,484	605,147	684,901	609,500	844,597	877,509	-34.83%
YoY %	-15.63%	-9.53%	-11.64%	12.37%	-27.84%	-3.75%	-	-
Horiz. %	52.64%	62.39%	68.96%	78.05%	69.46%	96.25%	100.00%	-
PBT	301,803	316,692	239,897	390,893	350,585	479,956	539,548	-32.13%
YoY %	-4.70%	32.01%	-38.63%	11.50%	-26.95%	-11.04%	-	-
Horiz. %	55.94%	58.70%	44.46%	72.45%	64.98%	88.96%	100.00%	-
Tax	-83,891	-88,348	-77,117	-50,640	-40,524	-80,223	-73,309	9.41%
YoY %	5.04%	-14.56%	-52.28%	-24.96%	49.49%	-9.43%	-	-
Horiz. %	114.43%	120.51%	105.19%	69.08%	55.28%	109.43%	100.00%	-
NP	217,912	228,344	162,780	340,253	310,061	399,733	466,239	-39.80%
YoY %	-4.57%	40.28%	-52.16%	9.74%	-22.43%	-14.26%	-	-
Horiz. %	46.74%	48.98%	34.91%	72.98%	66.50%	85.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	211,741	222,447	158,552	334,334	303,162	391,288	468,938	-41.17%
YoY %	-4.81%	40.30%	-52.58%	10.28%	-22.52%	-16.56%	-	-
Horiz. %	45.15%	47.44%	33.81%	71.30%	64.65%	83.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.80%	27.90%	32.15%	12.95%	11.56%	16.71%	13.59%	-
YoY %	-0.36%	-13.22%	148.26%	12.02%	-30.82%	22.96%	-	-
Horiz. %	204.56%	205.30%	236.57%	95.29%	85.06%	122.96%	100.00%	-
Total Cost	243,975	319,140	442,367	344,648	299,439	444,864	411,270	-29.42%
YoY %	-23.55%	-27.86%	28.35%	15.10%	-32.69%	8.17%	-	-
Horiz. %	59.32%	77.60%	107.56%	83.80%	72.81%	108.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,653,311	5,630,046	5,404,069	5,182,002	5,458,092	5,415,616	5,151,899	6.39%
YoY %	0.41%	4.18%	4.29%	-5.06%	0.78%	5.12%	-	-
Horiz. %	109.73%	109.28%	104.89%	100.58%	105.94%	105.12%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Dividend
Div	232,646	232,646	318,565	318,565	318,565	318,565	275,243	-10.61%
YoY %	0.00%	-26.97%	0.00%	0.00%	0.00%	15.74%	-	-
Horiz. %	84.52%	84.52%	115.74%	115.74%	115.74%	115.74%	100.00%	-
Div Payout %	109.87%	104.59%	200.92%	95.28%	105.08%	81.41%	58.70%	-
YoY %	5.05%	-47.94%	110.87%	-9.33%	29.08%	38.69%	-	-
Horiz. %	187.17%	178.18%	342.28%	162.32%	179.01%	138.69%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Equity
Net Worth	5,653,311	5,630,046	5,404,069	5,182,002	5,458,092	5,415,616	5,151,899	6.39%
YoY %	0.41%	4.18%	4.29%	-5.06%	0.78%	5.12%	-	-
Horiz. %	109.73%	109.28%	104.89%	100.58%	105.94%	105.12%	100.00%	-
NOSH	2,327,599	2,327,599	2,327,599	2,124,905	2,124,905	2,124,905	2,124,905	6.26%
YoY %	0.00%	0.00%	9.54%	0.00%	0.00%	0.00%	-	-
Horiz. %	109.54%	109.54%	109.54%	100.00%	100.00%	100.00%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Ratio Analysis
NP Margin	47.18%	41.71%	26.90%	49.68%	50.87%	47.33%	53.13%	-
YoY %	13.11%	55.06%	-45.85%	-2.34%	7.48%	-10.92%	-	-
Horiz. %	88.80%	78.51%	50.63%	93.51%	95.75%	89.08%	100.00%	-
ROE	3.75%	3.95%	2.93%	6.45%	5.55%	7.23%	9.10%	-
YoY %	-5.06%	34.81%	-54.57%	16.22%	-23.24%	-20.55%	-	-
Horiz. %	41.21%	43.41%	32.20%	70.88%	60.99%	79.45%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Per Share
RPS	19.85	23.53	26.54	32.25	28.70	39.77	43.09	-40.38%
YoY %	-15.64%	-11.34%	-17.71%	12.37%	-27.84%	-7.70%	-	-
Horiz. %	46.07%	54.61%	61.59%	74.84%	66.60%	92.30%	100.00%	-
EPS	9.10	9.56	6.95	15.74	14.27	18.42	23.03	-46.18%
YoY %	-4.81%	37.55%	-55.84%	10.30%	-22.53%	-20.02%	-	-
Horiz. %	39.51%	41.51%	30.18%	68.35%	61.96%	79.98%	100.00%	-
DPS	10.00	10.00	13.97	15.00	15.00	15.00	13.52	-18.22%
YoY %	0.00%	-28.42%	-6.87%	0.00%	0.00%	10.95%	-	-
Horiz. %	73.96%	73.96%	103.33%	110.95%	110.95%	110.95%	100.00%	-
NAPS	2.43	2.42	2.37	2.44	2.57	2.55	2.53	-2.65%
YoY %	0.41%	2.11%	-2.87%	-5.06%	0.78%	0.79%	-	-
Horiz. %	96.05%	95.65%	93.68%	96.44%	101.58%	100.79%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Adjusted Per Share Value based on latest NOSH - 2,124,905
RPS	18.54	21.97	24.29	27.49	24.46	33.90	35.22	-34.83%
YoY %	-15.61%	-9.55%	-11.64%	12.39%	-27.85%	-3.75%	-	-
Horiz. %	52.64%	62.38%	68.97%	78.05%	69.45%	96.25%	100.00%	-
EPS	8.50	8.93	6.36	13.42	12.17	15.70	18.82	-41.16%
YoY %	-4.82%	40.41%	-52.61%	10.27%	-22.48%	-16.58%	-	-
Horiz. %	45.16%	47.45%	33.79%	71.31%	64.67%	83.42%	100.00%	-
DPS	9.34	9.34	12.79	12.79	12.79	12.79	11.05	-10.61%
YoY %	0.00%	-26.97%	0.00%	0.00%	0.00%	15.75%	-	-
Horiz. %	84.52%	84.52%	115.75%	115.75%	115.75%	115.75%	100.00%	-
NAPS	2.269	2.2597	2.169	2.0798	2.1906	2.1736	2.0677	6.39%
YoY %	0.41%	4.18%	4.29%	-5.06%	0.78%	5.12%	-	-
Horiz. %	109.74%	109.29%	104.90%	100.59%	105.94%	105.12%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	-
Price	1.76	1.67	1.66	1.64	1.80	1.69	1.60	-
P/RPS	8.86	7.10	6.25	5.09	6.27	4.25	3.71	78.75%
YoY %	24.79%	13.60%	22.79%	-18.82%	47.53%	14.56%	-	-
Horiz. %	238.81%	191.37%	168.46%	137.20%	169.00%	114.56%	100.00%	-
P/EPS	19.34	17.47	23.87	10.42	12.61	9.17	6.95	97.96%
YoY %	10.70%	-26.81%	129.08%	-17.37%	37.51%	31.94%	-	-
Horiz. %	278.27%	251.37%	343.45%	149.93%	181.44%	131.94%	100.00%	-
EY	5.17	5.73	4.19	9.60	7.93	10.90	14.39	-49.49%
YoY %	-9.77%	36.75%	-56.35%	21.06%	-27.25%	-24.25%	-	-
Horiz. %	35.93%	39.82%	29.12%	66.71%	55.11%	75.75%	100.00%	-
DY	5.68	5.99	8.42	9.15	8.33	8.88	8.45	-23.28%
YoY %	-5.18%	-28.86%	-7.98%	9.84%	-6.19%	5.09%	-	-
Horiz. %	67.22%	70.89%	99.64%	108.28%	98.58%	105.09%	100.00%	-
P/NAPS	0.72	0.69	0.70	0.67	0.70	0.66	0.63	9.31%
YoY %	4.35%	-1.43%	4.48%	-4.29%	6.06%	4.76%	-	-
Horiz. %	114.29%	109.52%	111.11%	106.35%	111.11%	104.76%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Announcement Date
Date	30/05/22	24/02/22	26/11/21	26/08/21	25/05/21	24/02/21	25/11/20	-
Price	1.90	1.70	1.70	1.62	1.82	1.74	1.62	-
P/RPS	9.57	7.22	6.41	5.02	6.34	4.38	3.76	86.52%
YoY %	32.55%	12.64%	27.69%	-20.82%	44.75%	16.49%	-	-
Horiz. %	254.52%	192.02%	170.48%	133.51%	168.62%	116.49%	100.00%	-
P/EPS	20.88	17.78	24.45	10.29	12.75	9.44	7.03	106.76%
YoY %	17.44%	-27.28%	137.61%	-19.29%	35.06%	34.28%	-	-
Horiz. %	297.01%	252.92%	347.80%	146.37%	181.37%	134.28%	100.00%	-
EY	4.79	5.62	4.09	9.72	7.84	10.59	14.22	-51.61%
YoY %	-14.77%	37.41%	-57.92%	23.98%	-25.97%	-25.53%	-	-
Horiz. %	33.68%	39.52%	28.76%	68.35%	55.13%	74.47%	100.00%	-
DY	5.26	5.88	8.22	9.26	8.24	8.62	8.34	-26.47%
YoY %	-10.54%	-28.47%	-11.23%	12.38%	-4.41%	3.36%	-	-
Horiz. %	63.07%	70.50%	98.56%	111.03%	98.80%	103.36%	100.00%	-
P/NAPS	0.78	0.70	0.72	0.66	0.71	0.68	0.64	14.11%
YoY %	11.43%	-2.78%	9.09%	-7.04%	4.41%	6.25%	-	-
Horiz. %	121.88%	109.38%	112.50%	103.12%	110.94%	106.25%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-14 16:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-14 16:30:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-14 16:20:00

EMA 5

5 Mins

BUY

2024-05-14 16:20:00

VOLUME BREAKOUT

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

424

GENTING

GENTING BHD

398

YTLPOWR

YTL POWER INTERNATIONAL BHD

395

PTRANS

PERAK TRANSIT BERHAD

374

MPI

MALAYSIAN PACIFIC INDUSTRIES

372

HLIND

HONG LEONG INDUSTRIES BHD

354

GENM

GENTING MALAYSIA BERHAD

297

TOPGLOV

TOP GLOVE CORPORATION BHD

278

SAPNRG

SAPURA ENERGY BERHAD

251

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More