[UOADEV] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

Announcement Date

26-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 18.66%

YoY- -20.3%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	183,332	175,690	356,456	516,152	588,999	476,948	620,699	-18.38%
YoY %	4.35%	-50.71%	-30.94%	-12.37%	23.49%	-23.16%	-	-
Horiz. %	29.54%	28.31%	57.43%	83.16%	94.89%	76.84%	100.00%	-
PBT	136,445	100,739	133,480	222,543	253,337	220,058	298,561	-12.22%
YoY %	35.44%	-24.53%	-40.02%	-12.16%	15.12%	-26.29%	-	-
Horiz. %	45.70%	33.74%	44.71%	74.54%	84.85%	73.71%	100.00%	-
Tax	-23,987	-26,610	-39,888	-69,471	-61,952	-55,672	-75,048	-17.30%
YoY %	9.86%	33.29%	42.58%	-12.14%	-11.28%	25.82%	-	-
Horiz. %	31.96%	35.46%	53.15%	92.57%	82.55%	74.18%	100.00%	-
NP	112,458	74,129	93,592	153,072	191,385	164,386	223,513	-10.81%
YoY %	51.71%	-20.80%	-38.86%	-20.02%	16.42%	-26.45%	-	-
Horiz. %	50.31%	33.17%	41.87%	68.48%	85.63%	73.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	109,971	70,689	90,443	147,397	184,948	150,305	209,026	-10.14%
YoY %	55.57%	-21.84%	-38.64%	-20.30%	23.05%	-28.09%	-	-
Horiz. %	52.61%	33.82%	43.27%	70.52%	88.48%	71.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.58%	26.41%	29.88%	31.22%	24.45%	25.30%	25.14%	-
YoY %	-33.43%	-11.61%	-4.29%	27.69%	-3.36%	0.64%	-	-
Horiz. %	69.93%	105.05%	118.85%	124.18%	97.26%	100.64%	100.00%	-
Total Cost	70,874	101,561	262,864	363,080	397,614	312,562	397,186	-24.95%
YoY %	-30.22%	-61.36%	-27.60%	-8.69%	27.21%	-21.31%	-	-
Horiz. %	17.84%	25.57%	66.18%	91.41%	100.11%	78.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,609,356	5,467,193	5,182,002	4,934,718	4,609,345	4,211,465	3,785,638	6.77%
YoY %	2.60%	5.50%	5.01%	7.06%	9.45%	11.25%	-	-
Horiz. %	148.17%	144.42%	136.89%	130.35%	121.76%	111.25%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	481,489	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Div Payout %	437.83%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	5,609,356	5,467,193	5,182,002	4,934,718	4,609,345	4,211,465	3,785,638	6.77%
YoY %	2.60%	5.50%	5.01%	7.06%	9.45%	11.25%	-	-
Horiz. %	148.17%	144.42%	136.89%	130.35%	121.76%	111.25%	100.00%	-
NOSH	2,408,583	2,327,599	2,124,905	1,967,157	1,844,871	1,734,247	1,631,740	6.70%
YoY %	3.48%	9.54%	8.02%	6.63%	6.38%	6.28%	-	-
Horiz. %	147.61%	142.65%	130.22%	120.56%	113.06%	106.28%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	61.34%	42.19%	26.26%	29.66%	32.49%	34.47%	36.01%	-
YoY %	45.39%	60.66%	-11.46%	-8.71%	-5.74%	-4.28%	-	-
Horiz. %	170.34%	117.16%	72.92%	82.37%	90.22%	95.72%	100.00%	-
ROE	1.96%	1.29%	1.75%	2.99%	4.01%	3.57%	5.52%	-
YoY %	51.94%	-26.29%	-41.47%	-25.44%	12.32%	-35.33%	-	-
Horiz. %	35.51%	23.37%	31.70%	54.17%	72.64%	64.67%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	7.62	7.55	16.78	26.25	31.95	27.52	38.04	-23.49%
YoY %	0.93%	-55.01%	-36.08%	-17.84%	16.10%	-27.66%	-	-
Horiz. %	20.03%	19.85%	44.11%	69.01%	83.99%	72.34%	100.00%	-
EPS	4.57	3.04	4.26	7.50	10.03	8.67	12.81	-15.77%
YoY %	50.33%	-28.64%	-43.20%	-25.22%	15.69%	-32.32%	-	-
Horiz. %	35.68%	23.73%	33.26%	58.55%	78.30%	67.68%	100.00%	-
DPS	20.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	2.33	2.35	2.44	2.51	2.50	2.43	2.32	0.07%
YoY %	-0.85%	-3.69%	-2.79%	0.40%	2.88%	4.74%	-	-
Horiz. %	100.43%	101.29%	105.17%	108.19%	107.76%	104.74%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,967,157
RPS	6.98	6.69	13.58	19.66	22.44	18.17	23.65	-18.39%
YoY %	4.33%	-50.74%	-30.93%	-12.39%	23.50%	-23.17%	-	-
Horiz. %	29.51%	28.29%	57.42%	83.13%	94.88%	76.83%	100.00%	-
EPS	4.19	2.69	3.45	5.62	7.05	5.73	7.96	-10.13%
YoY %	55.76%	-22.03%	-38.61%	-20.28%	23.04%	-28.02%	-	-
Horiz. %	52.64%	33.79%	43.34%	70.60%	88.57%	71.98%	100.00%	-
DPS	18.34	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	2.137	2.0828	1.9742	1.8799	1.756	1.6044	1.4422	6.77%
YoY %	2.60%	5.50%	5.02%	7.06%	9.45%	11.25%	-	-
Horiz. %	148.18%	144.42%	136.89%	130.35%	121.76%	111.25%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.56	1.69	1.64	1.85	2.40	2.38	2.55	-
P/RPS	20.49	22.38	9.77	7.05	7.51	8.65	6.70	20.46%
YoY %	-8.45%	129.07%	38.58%	-6.13%	-13.18%	29.10%	-	-
Horiz. %	305.82%	334.03%	145.82%	105.22%	112.09%	129.10%	100.00%	-
P/EPS	34.15	55.62	38.51	24.68	23.93	27.44	19.91	9.40%
YoY %	-38.60%	44.43%	56.04%	3.13%	-12.79%	37.82%	-	-
Horiz. %	171.52%	279.36%	193.42%	123.96%	120.19%	137.82%	100.00%	-
EY	2.93	1.80	2.60	4.05	4.18	3.64	5.02	-8.57%
YoY %	62.78%	-30.77%	-35.80%	-3.11%	14.84%	-27.49%	-	-
Horiz. %	58.37%	35.86%	51.79%	80.68%	83.27%	72.51%	100.00%	-
DY	12.82	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	0.67	0.72	0.67	0.74	0.96	0.98	1.10	-7.92%
YoY %	-6.94%	7.46%	-9.46%	-22.92%	-2.04%	-10.91%	-	-
Horiz. %	60.91%	65.45%	60.91%	67.27%	87.27%	89.09%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	23/08/22	26/08/21	26/08/20	26/08/19	28/08/18	23/08/17	-
Price	1.78	1.70	1.62	1.69	2.07	2.37	2.57	-
P/RPS	23.37	22.51	9.65	6.44	6.48	8.61	6.76	22.95%
YoY %	3.82%	133.26%	49.84%	-0.62%	-24.74%	27.37%	-	-
Horiz. %	345.71%	332.99%	142.75%	95.27%	95.86%	127.37%	100.00%	-
P/EPS	38.97	55.95	38.04	22.54	20.64	27.33	20.06	11.69%
YoY %	-30.35%	47.08%	68.77%	9.21%	-24.48%	36.24%	-	-
Horiz. %	194.27%	278.91%	189.63%	112.36%	102.89%	136.24%	100.00%	-
EY	2.57	1.79	2.63	4.44	4.85	3.66	4.98	-10.43%
YoY %	43.58%	-31.94%	-40.77%	-8.45%	32.51%	-26.51%	-	-
Horiz. %	51.61%	35.94%	52.81%	89.16%	97.39%	73.49%	100.00%	-
DY	11.24	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	0.76	0.72	0.66	0.67	0.83	0.98	1.11	-6.11%
YoY %	5.56%	9.09%	-1.49%	-19.28%	-15.31%	-11.71%	-	-
Horiz. %	68.47%	64.86%	59.46%	60.36%	74.77%	88.29%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos