[UOADEV] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -36.81%
YoY- 85.49%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 218,304 560,692 1,501,080 978,676 687,940 618,408 804,684 -19.53%
PBT 152,752 212,308 729,792 334,956 181,760 308,352 526,244 -18.62%
Tax -43,648 -61,476 -220,272 -84,640 -46,504 -76,624 -129,584 -16.57%
NP 109,104 150,832 509,520 250,316 135,256 231,728 396,660 -19.34%
-
NP to SH 101,540 144,364 496,868 239,440 129,088 195,916 384,312 -19.88%
-
Tax Rate 28.57% 28.96% 30.18% 25.27% 25.59% 24.85% 24.62% -
Total Cost 109,200 409,860 991,560 728,360 552,684 386,680 408,024 -19.71%
-
Net Worth 5,653,311 5,458,092 5,190,301 4,738,406 4,367,445 3,261,278 3,253,274 9.64%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 5,653,311 5,458,092 5,190,301 4,738,406 4,367,445 3,261,278 3,253,274 9.64%
NOSH 2,327,599 2,124,905 1,967,157 1,844,871 1,734,247 1,630,639 1,520,221 7.35%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 49.98% 26.90% 33.94% 25.58% 19.66% 37.47% 49.29% -
ROE 1.80% 2.64% 9.57% 5.05% 2.96% 6.01% 11.81% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 9.38 26.40 76.35 53.08 39.69 37.92 52.93 -25.04%
EPS 4.36 6.80 25.28 13.00 7.44 12.00 25.28 -25.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.57 2.64 2.57 2.52 2.00 2.14 2.13%
Adjusted Per Share Value based on latest NOSH - 1,844,871
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 8.32 21.36 57.19 37.28 26.21 23.56 30.66 -19.52%
EPS 3.87 5.50 18.93 9.12 4.92 7.46 14.64 -19.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1537 2.0793 1.9773 1.8052 1.6638 1.2424 1.2394 9.64%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.76 1.80 1.59 2.15 2.42 2.70 2.12 -
P/RPS 18.76 6.82 2.08 4.05 6.10 7.12 4.01 29.30%
P/EPS 40.32 26.48 6.29 16.56 32.49 22.47 8.39 29.88%
EY 2.48 3.78 15.89 6.04 3.08 4.45 11.92 -23.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.60 0.84 0.96 1.35 0.99 -5.16%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 25/05/21 29/06/20 29/05/19 24/05/18 22/05/17 25/05/16 -
Price 1.90 1.82 1.81 2.30 2.58 2.73 2.21 -
P/RPS 20.25 6.89 2.37 4.33 6.50 7.20 4.18 30.06%
P/EPS 43.53 26.77 7.16 17.71 34.64 22.72 8.74 30.66%
EY 2.30 3.73 13.96 5.65 2.89 4.40 11.44 -23.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.71 0.69 0.89 1.02 1.37 1.03 -4.52%

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