[UOADEV] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -63.11%
YoY- -70.95%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 281,012 340,940 218,304 560,692 1,501,080 978,676 687,940 -13.85%
PBT 246,944 229,524 152,752 212,308 729,792 334,956 181,760 5.23%
Tax -43,268 -40,852 -43,648 -61,476 -220,272 -84,640 -46,504 -1.19%
NP 203,676 188,672 109,104 150,832 509,520 250,316 135,256 7.05%
-
NP to SH 198,804 184,412 101,540 144,364 496,868 239,440 129,088 7.45%
-
Tax Rate 17.52% 17.80% 28.57% 28.96% 30.18% 25.27% 25.59% -
Total Cost 77,336 152,268 109,200 409,860 991,560 728,360 552,684 -27.92%
-
Net Worth 5,454,016 5,777,878 5,653,311 5,458,092 5,190,301 4,738,406 4,367,445 3.76%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 5,454,016 5,777,878 5,653,311 5,458,092 5,190,301 4,738,406 4,367,445 3.76%
NOSH 2,491,552 2,408,583 2,327,599 2,124,905 1,967,157 1,844,871 1,734,247 6.21%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 72.48% 55.34% 49.98% 26.90% 33.94% 25.58% 19.66% -
ROE 3.65% 3.19% 1.80% 2.64% 9.57% 5.05% 2.96% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 11.28 14.16 9.38 26.40 76.35 53.08 39.69 -18.89%
EPS 8.00 7.68 4.36 6.80 25.28 13.00 7.44 1.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.40 2.43 2.57 2.64 2.57 2.52 -2.31%
Adjusted Per Share Value based on latest NOSH - 2,124,905
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 10.71 12.99 8.32 21.36 57.19 37.28 26.21 -13.84%
EPS 7.57 7.03 3.87 5.50 18.93 9.12 4.92 7.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0778 2.2012 2.1537 2.0793 1.9773 1.8052 1.6638 3.76%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.87 1.66 1.76 1.80 1.59 2.15 2.42 -
P/RPS 16.57 11.72 18.76 6.82 2.08 4.05 6.10 18.10%
P/EPS 23.43 21.67 40.32 26.48 6.29 16.56 32.49 -5.29%
EY 4.27 4.61 2.48 3.78 15.89 6.04 3.08 5.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.69 0.72 0.70 0.60 0.84 0.96 -2.00%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 22/05/23 30/05/22 25/05/21 29/06/20 29/05/19 24/05/18 -
Price 1.99 1.74 1.90 1.82 1.81 2.30 2.58 -
P/RPS 17.64 12.29 20.25 6.89 2.37 4.33 6.50 18.08%
P/EPS 24.93 22.72 43.53 26.77 7.16 17.71 34.64 -5.32%
EY 4.01 4.40 2.30 3.73 13.96 5.65 2.89 5.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.72 0.78 0.71 0.69 0.89 1.02 -1.88%

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