[UOADEV] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -8.9%
YoY- -65.32%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 414,448 387,173 452,174 548,052 867,318 1,169,916 1,036,433 -14.15%
PBT 292,637 296,577 284,517 240,752 560,830 521,562 440,512 -6.58%
Tax -73,372 -73,552 -55,442 -70,204 -74,345 -112,166 -92,669 -3.81%
NP 219,265 223,025 229,074 170,548 486,485 409,396 347,842 -7.39%
-
NP to SH 212,128 214,441 222,509 164,786 475,101 382,482 323,292 -6.77%
-
Tax Rate 25.07% 24.80% 19.49% 29.16% 13.26% 21.51% 21.04% -
Total Cost 195,182 164,148 223,100 377,504 380,833 760,520 688,590 -18.93%
-
Net Worth 5,465,843 5,175,985 5,640,032 5,404,069 5,151,899 4,860,591 4,488,692 3.33%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 5,465,843 5,175,985 5,640,032 5,404,069 5,151,899 4,860,591 4,488,692 3.33%
NOSH 2,624,923 2,491,552 2,408,583 2,327,599 2,124,905 1,967,157 1,844,871 6.04%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 52.91% 57.60% 50.66% 31.12% 56.09% 34.99% 33.56% -
ROE 3.88% 4.14% 3.95% 3.05% 9.22% 7.87% 7.20% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 16.00 15.86 18.92 24.04 42.59 60.65 57.03 -19.07%
EPS 8.40 8.87 9.48 7.57 23.88 20.43 18.36 -12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.12 2.36 2.37 2.53 2.52 2.47 -2.58%
Adjusted Per Share Value based on latest NOSH - 2,327,599
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 15.79 14.75 17.23 20.88 33.04 44.57 39.48 -14.15%
EPS 8.08 8.17 8.48 6.28 18.10 14.57 12.32 -6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0823 1.9719 2.1486 2.0588 1.9627 1.8517 1.71 3.33%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.84 1.69 1.63 1.66 1.60 2.00 2.30 -
P/RPS 11.50 10.66 8.61 6.91 3.76 3.30 4.03 19.07%
P/EPS 22.47 19.24 17.51 22.97 6.86 10.09 12.93 9.63%
EY 4.45 5.20 5.71 4.35 14.58 9.92 7.73 -8.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.80 0.69 0.70 0.63 0.79 0.93 -1.10%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 27/11/23 29/11/22 26/11/21 25/11/20 26/11/19 27/11/18 -
Price 1.84 1.74 1.60 1.70 1.62 1.91 2.15 -
P/RPS 11.50 10.97 8.46 7.07 3.80 3.15 3.77 20.40%
P/EPS 22.47 19.81 17.18 23.52 6.94 9.63 12.09 10.87%
EY 4.45 5.05 5.82 4.25 14.40 10.38 8.27 -9.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.82 0.68 0.72 0.64 0.76 0.87 0.00%

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
Post a Comment