[UOADEV] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 141.75%
YoY- 24.22%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 290,380 339,131 411,039 650,489 877,437 777,325 882,329 -16.90%
PBT 222,433 213,388 180,564 420,623 391,172 330,384 440,041 -10.74%
Tax -55,164 -41,582 -52,653 -55,759 -84,125 -69,502 -112,660 -11.21%
NP 167,269 171,806 127,911 364,864 307,047 260,882 327,381 -10.58%
-
NP to SH 160,831 166,882 123,590 356,326 286,862 242,469 299,383 -9.83%
-
Tax Rate 24.80% 19.49% 29.16% 13.26% 21.51% 21.04% 25.60% -
Total Cost 123,111 167,325 283,128 285,625 570,390 516,443 554,948 -22.18%
-
Net Worth 5,175,985 5,640,032 5,404,069 5,151,899 4,860,591 4,488,692 4,053,595 4.15%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 5,175,985 5,640,032 5,404,069 5,151,899 4,860,591 4,488,692 4,053,595 4.15%
NOSH 2,491,552 2,408,583 2,327,599 2,124,905 1,967,157 1,844,871 1,734,247 6.22%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 57.60% 50.66% 31.12% 56.09% 34.99% 33.56% 37.10% -
ROE 3.11% 2.96% 2.29% 6.92% 5.90% 5.40% 7.39% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.89 14.19 18.03 31.94 45.49 42.77 51.37 -21.63%
EPS 6.65 7.11 5.68 17.91 15.32 13.77 18.03 -15.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.36 2.37 2.53 2.52 2.47 2.36 -1.77%
Adjusted Per Share Value based on latest NOSH - 2,124,905
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.06 12.92 15.66 24.78 33.43 29.61 33.61 -16.90%
EPS 6.13 6.36 4.71 13.57 10.93 9.24 11.41 -9.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9719 2.1486 2.0588 1.9627 1.8517 1.71 1.5443 4.15%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.69 1.63 1.66 1.60 2.00 2.30 2.59 -
P/RPS 14.21 11.49 9.21 5.01 4.40 5.38 5.04 18.84%
P/EPS 25.66 23.34 30.63 9.14 13.45 17.24 14.86 9.52%
EY 3.90 4.28 3.27 10.94 7.44 5.80 6.73 -8.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.69 0.70 0.63 0.79 0.93 1.10 -5.16%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 26/11/21 25/11/20 26/11/19 27/11/18 21/11/17 -
Price 1.74 1.60 1.70 1.62 1.91 2.15 2.45 -
P/RPS 14.63 11.28 9.43 5.07 4.20 5.03 4.77 20.52%
P/EPS 26.41 22.91 31.36 9.26 12.84 16.11 14.06 11.07%
EY 3.79 4.36 3.19 10.80 7.79 6.21 7.11 -9.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.68 0.72 0.64 0.76 0.87 1.04 -3.88%

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