[UOADEV] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 150.6%
YoY- -38.64%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 169,470 183,332 175,690 356,456 516,152 588,999 476,948 -15.82%
PBT 138,203 136,445 100,739 133,480 222,543 253,337 220,058 -7.45%
Tax -23,684 -23,987 -26,610 -39,888 -69,471 -61,952 -55,672 -13.26%
NP 114,519 112,458 74,129 93,592 153,072 191,385 164,386 -5.84%
-
NP to SH 110,754 109,971 70,689 90,443 147,397 184,948 150,305 -4.95%
-
Tax Rate 17.14% 17.58% 26.41% 29.88% 31.22% 24.45% 25.30% -
Total Cost 54,951 70,874 101,561 262,864 363,080 397,614 312,562 -25.13%
-
Net Worth 5,279,686 5,609,356 5,467,193 5,182,002 4,934,718 4,609,345 4,211,465 3.83%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - 481,489 - - - - - -
Div Payout % - 437.83% - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 5,279,686 5,609,356 5,467,193 5,182,002 4,934,718 4,609,345 4,211,465 3.83%
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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 67.57% 61.34% 42.19% 26.26% 29.66% 32.49% 34.47% -
ROE 2.10% 1.96% 1.29% 1.75% 2.99% 4.01% 3.57% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 6.80 7.62 7.55 16.78 26.25 31.95 27.52 -20.76%
EPS 4.45 4.57 3.04 4.26 7.50 10.03 8.67 -10.51%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.33 2.35 2.44 2.51 2.50 2.43 -2.24%
Adjusted Per Share Value based on latest NOSH - 2,124,905
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 6.46 6.98 6.69 13.58 19.66 22.44 18.17 -15.81%
EPS 4.22 4.19 2.69 3.45 5.62 7.05 5.73 -4.96%
DPS 0.00 18.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0114 2.137 2.0828 1.9742 1.8799 1.756 1.6044 3.83%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.83 1.56 1.69 1.64 1.85 2.40 2.38 -
P/RPS 26.89 20.49 22.38 9.77 7.05 7.51 8.65 20.78%
P/EPS 41.15 34.15 55.62 38.51 24.68 23.93 27.44 6.98%
EY 2.43 2.93 1.80 2.60 4.05 4.18 3.64 -6.50%
DY 0.00 12.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.67 0.72 0.67 0.74 0.96 0.98 -2.15%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 24/08/23 23/08/22 26/08/21 26/08/20 26/08/19 28/08/18 -
Price 1.86 1.78 1.70 1.62 1.69 2.07 2.37 -
P/RPS 27.33 23.37 22.51 9.65 6.44 6.48 8.61 21.20%
P/EPS 41.82 38.97 55.95 38.04 22.54 20.64 27.33 7.34%
EY 2.39 2.57 1.79 2.63 4.44 4.85 3.66 -6.85%
DY 0.00 11.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.76 0.72 0.66 0.67 0.83 0.98 -1.77%

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