[UOADEV] QoQ TTM Result on 31-Dec-2021 [#4]

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

Announcement Date

24-Feb-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Dec-2021 [#4]

Profit Trend

QoQ- 40.3%

YoY- -43.15%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
TTM Result
Revenue	475,576	366,718	461,887	547,484	605,147	684,901	609,500	-15.23%
YoY %	29.68%	-20.60%	-15.63%	-9.53%	-11.64%	12.37%	-	-
Horiz. %	78.03%	60.17%	75.78%	89.83%	99.29%	112.37%	100.00%	-
PBT	349,516	283,951	301,803	316,692	239,897	390,893	350,585	-0.20%
YoY %	23.09%	-5.92%	-4.70%	32.01%	-38.63%	11.50%	-	-
Horiz. %	99.70%	80.99%	86.09%	90.33%	68.43%	111.50%	100.00%	-
Tax	-77,277	-75,070	-83,891	-88,348	-77,117	-50,640	-40,524	53.71%
YoY %	-2.94%	10.51%	5.04%	-14.56%	-52.28%	-24.96%	-	-
Horiz. %	190.69%	185.25%	207.02%	218.01%	190.30%	124.96%	100.00%	-
NP	272,239	208,881	217,912	228,344	162,780	340,253	310,061	-8.29%
YoY %	30.33%	-4.14%	-4.57%	40.28%	-52.16%	9.74%	-	-
Horiz. %	87.80%	67.37%	70.28%	73.64%	52.50%	109.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	265,739	202,693	211,741	222,447	158,552	334,334	303,162	-8.40%
YoY %	31.10%	-4.27%	-4.81%	40.30%	-52.58%	10.28%	-	-
Horiz. %	87.66%	66.86%	69.84%	73.38%	52.30%	110.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.11%	26.44%	27.80%	27.90%	32.15%	12.95%	11.56%	-
YoY %	-16.38%	-4.89%	-0.36%	-13.22%	148.26%	12.02%	-	-
Horiz. %	191.26%	228.72%	240.48%	241.35%	278.11%	112.02%	100.00%	-
Total Cost	203,337	157,837	243,975	319,140	442,367	344,648	299,439	-22.72%
YoY %	28.83%	-35.31%	-23.55%	-27.86%	28.35%	15.10%	-	-
Horiz. %	67.91%	52.71%	81.48%	106.58%	147.73%	115.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,640,032	5,467,193	5,653,311	5,630,046	5,404,069	5,182,002	5,458,092	2.20%
YoY %	3.16%	-3.29%	0.41%	4.18%	4.29%	-5.06%	-	-
Horiz. %	103.33%	100.17%	103.58%	103.15%	99.01%	94.94%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	232,646	232,646	232,646	232,646	318,565	318,565	318,565	-18.88%
YoY %	0.00%	0.00%	0.00%	-26.97%	0.00%	0.00%	-	-
Horiz. %	73.03%	73.03%	73.03%	73.03%	100.00%	100.00%	100.00%	-
Div Payout %	87.55%	114.78%	109.87%	104.59%	200.92%	95.28%	105.08%	-
YoY %	-23.72%	4.47%	5.05%	-47.94%	110.87%	-9.33%	-	-
Horiz. %	83.32%	109.23%	104.56%	99.53%	191.21%	90.67%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	5,640,032	5,467,193	5,653,311	5,630,046	5,404,069	5,182,002	5,458,092	2.20%
YoY %	3.16%	-3.29%	0.41%	4.18%	4.29%	-5.06%	-	-
Horiz. %	103.33%	100.17%	103.58%	103.15%	99.01%	94.94%	100.00%	-
NOSH	2,408,583	2,327,599	2,327,599	2,327,599	2,327,599	2,124,905	2,124,905	8.70%
YoY %	3.48%	0.00%	0.00%	0.00%	9.54%	0.00%	-	-
Horiz. %	113.35%	109.54%	109.54%	109.54%	109.54%	100.00%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	57.24%	56.96%	47.18%	41.71%	26.90%	49.68%	50.87%	-
YoY %	0.49%	20.73%	13.11%	55.06%	-45.85%	-2.34%	-	-
Horiz. %	112.52%	111.97%	92.75%	81.99%	52.88%	97.66%	100.00%	-
ROE	4.71%	3.71%	3.75%	3.95%	2.93%	6.45%	5.55%	-
YoY %	26.95%	-1.07%	-5.06%	34.81%	-54.57%	16.22%	-	-
Horiz. %	84.86%	66.85%	67.57%	71.17%	52.79%	116.22%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	19.90	15.76	19.85	23.53	26.54	32.25	28.70	-21.64%
YoY %	26.27%	-20.60%	-15.64%	-11.34%	-17.71%	12.37%	-	-
Horiz. %	69.34%	54.91%	69.16%	81.99%	92.47%	112.37%	100.00%	-
EPS	11.12	8.71	9.10	9.56	6.95	15.74	14.27	-15.30%
YoY %	27.67%	-4.29%	-4.81%	37.55%	-55.84%	10.30%	-	-
Horiz. %	77.93%	61.04%	63.77%	66.99%	48.70%	110.30%	100.00%	-
DPS	9.73	10.00	10.00	10.00	13.97	15.00	15.00	-25.04%
YoY %	-2.70%	0.00%	0.00%	-28.42%	-6.87%	0.00%	-	-
Horiz. %	64.87%	66.67%	66.67%	66.67%	93.13%	100.00%	100.00%	-
NAPS	2.36	2.35	2.43	2.42	2.37	2.44	2.57	-5.51%
YoY %	0.43%	-3.29%	0.41%	2.11%	-2.87%	-5.06%	-	-
Horiz. %	91.83%	91.44%	94.55%	94.16%	92.22%	94.94%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 2,327,599
RPS	19.09	14.72	18.54	21.97	24.29	27.49	24.46	-15.21%
YoY %	29.69%	-20.60%	-15.61%	-9.55%	-11.64%	12.39%	-	-
Horiz. %	78.05%	60.18%	75.80%	89.82%	99.30%	112.39%	100.00%	-
EPS	10.67	8.14	8.50	8.93	6.36	13.42	12.17	-8.38%
YoY %	31.08%	-4.24%	-4.82%	40.41%	-52.61%	10.27%	-	-
Horiz. %	87.67%	66.89%	69.84%	73.38%	52.26%	110.27%	100.00%	-
DPS	9.34	9.34	9.34	9.34	12.79	12.79	12.79	-18.89%
YoY %	0.00%	0.00%	0.00%	-26.97%	0.00%	0.00%	-	-
Horiz. %	73.03%	73.03%	73.03%	73.03%	100.00%	100.00%	100.00%	-
NAPS	2.2637	2.1943	2.269	2.2597	2.169	2.0798	2.1906	2.21%
YoY %	3.16%	-3.29%	0.41%	4.18%	4.29%	-5.06%	-	-
Horiz. %	103.34%	100.17%	103.58%	103.15%	99.01%	94.94%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	1.63	1.69	1.76	1.67	1.66	1.64	1.80	-
P/RPS	8.19	10.72	8.86	7.10	6.25	5.09	6.27	19.47%
YoY %	-23.60%	20.99%	24.79%	13.60%	22.79%	-18.82%	-	-
Horiz. %	130.62%	170.97%	141.31%	113.24%	99.68%	81.18%	100.00%	-
P/EPS	14.66	19.40	19.34	17.47	23.87	10.42	12.61	10.55%
YoY %	-24.43%	0.31%	10.70%	-26.81%	129.08%	-17.37%	-	-
Horiz. %	116.26%	153.85%	153.37%	138.54%	189.29%	82.63%	100.00%	-
EY	6.82	5.16	5.17	5.73	4.19	9.60	7.93	-9.55%
YoY %	32.17%	-0.19%	-9.77%	36.75%	-56.35%	21.06%	-	-
Horiz. %	86.00%	65.07%	65.20%	72.26%	52.84%	121.06%	100.00%	-
DY	5.97	5.92	5.68	5.99	8.42	9.15	8.33	-19.89%
YoY %	0.84%	4.23%	-5.18%	-28.86%	-7.98%	9.84%	-	-
Horiz. %	71.67%	71.07%	68.19%	71.91%	101.08%	109.84%	100.00%	-
P/NAPS	0.69	0.72	0.72	0.69	0.70	0.67	0.70	-0.95%
YoY %	-4.17%	0.00%	4.35%	-1.43%	4.48%	-4.29%	-	-
Horiz. %	98.57%	102.86%	102.86%	98.57%	100.00%	95.71%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	29/11/22	23/08/22	30/05/22	24/02/22	26/11/21	26/08/21	25/05/21	-
Price	1.60	1.70	1.90	1.70	1.70	1.62	1.82	-
P/RPS	8.04	10.78	9.57	7.22	6.41	5.02	6.34	17.14%
YoY %	-25.42%	12.64%	32.55%	12.64%	27.69%	-20.82%	-	-
Horiz. %	126.81%	170.03%	150.95%	113.88%	101.10%	79.18%	100.00%	-
P/EPS	14.39	19.51	20.88	17.78	24.45	10.29	12.75	8.39%
YoY %	-26.24%	-6.56%	17.44%	-27.28%	137.61%	-19.29%	-	-
Horiz. %	112.86%	153.02%	163.76%	139.45%	191.76%	80.71%	100.00%	-
EY	6.95	5.12	4.79	5.62	4.09	9.72	7.84	-7.71%
YoY %	35.74%	6.89%	-14.77%	37.41%	-57.92%	23.98%	-	-
Horiz. %	88.65%	65.31%	61.10%	71.68%	52.17%	123.98%	100.00%	-
DY	6.08	5.88	5.26	5.88	8.22	9.26	8.24	-18.32%
YoY %	3.40%	11.79%	-10.54%	-28.47%	-11.23%	12.38%	-	-
Horiz. %	73.79%	71.36%	63.83%	71.36%	99.76%	112.38%	100.00%	-
P/NAPS	0.68	0.72	0.78	0.70	0.72	0.66	0.71	-2.83%
YoY %	-5.56%	-7.69%	11.43%	-2.78%	9.09%	-7.04%	-	-
Horiz. %	95.77%	101.41%	109.86%	98.59%	101.41%	92.96%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 12:00:00

EMA 5

Hourly

SELL

2024-04-29 11:30:00

EMA 5

30 Mins

SELL

2024-04-29 11:00:00

EMA 5

30 Mins

BUY

2024-04-29 10:50:00

EMA 5

10 Mins

SELL

2024-04-29 10:40:00

EMA 5

5 Mins

SELL

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

OPENSYS

OPENSYS (M) BHD

857

PTRANS

PERAK TRANSIT BERHAD

555

MPI

MALAYSIAN PACIFIC INDUSTRIES

554

YTLPOWR

YTL POWER INTERNATIONAL BHD

541

HLIND

HONG LEONG INDUSTRIES BHD

526

MYEG

MY E.G. SERVICES BHD

433

YTL

YTL CORPORATION BHD

359

CAPITALA

CAPITAL A BERHAD

320

SAPNRG

SAPURA ENERGY BERHAD

255

Daily Stocks

HSI-CVZ

0.175

+0.005

262,507,200

HSI-HUS

0.085

-0.005

200,439,100

MYEG

0.905

-0.01

160,774,200

TWL

0.03

0.00

93,375,700

BPURI

0.075

0.00

71,802,600

CAPITALA

0.785

+0.05

55,054,700

TOPGLOV

0.88

+0.05

48,324,900

0.115

+0.005

42,705,100

YTL

3.21

+0.18

40,729,400

YTLPOWR

4.81

+0.39

39,257,200

More active Stocks

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.81

+0.39

39,257,200

APOLLO

6.87

+0.38

139,400

MPI

29.88

+0.38

15,600

YTLPOWR-C30

1.76

+0.20

3,000

YTL

3.21

+0.18

40,729,400

PBA

2.00

+0.18

2,884,100

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

559,000

SYNERGY

1.48

+0.15

3,951,100

More gainer Stocks

UTDPLT

24.64

-0.26

382,600

HSI-HS4

0.24

-0.24

26,100

HSI-HUZ

0.49

-0.23

45,500

HSI-HS3

0.385

-0.22

7,800

NESTLE

127.00

-0.20

43,100

PETDAG

21.64

-0.20

26,200

KLCC

7.54

-0.17

29,000

AIRPORT

10.04

-0.16

2,101,400

DLADY

34.04

-0.16

10,800

MALPAC

0.905

-0.125

5,000

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