[UOADEV] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 36.65%
YoY- -65.32%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 310,836 290,380 339,131 411,039 650,489 877,437 777,325 -14.15%
PBT 219,478 222,433 213,388 180,564 420,623 391,172 330,384 -6.58%
Tax -55,029 -55,164 -41,582 -52,653 -55,759 -84,125 -69,502 -3.81%
NP 164,449 167,269 171,806 127,911 364,864 307,047 260,882 -7.39%
-
NP to SH 159,096 160,831 166,882 123,590 356,326 286,862 242,469 -6.77%
-
Tax Rate 25.07% 24.80% 19.49% 29.16% 13.26% 21.51% 21.04% -
Total Cost 146,387 123,111 167,325 283,128 285,625 570,390 516,443 -18.93%
-
Net Worth 5,465,843 5,175,985 5,640,032 5,404,069 5,151,899 4,860,591 4,488,692 3.33%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 5,465,843 5,175,985 5,640,032 5,404,069 5,151,899 4,860,591 4,488,692 3.33%
NOSH 2,624,923 2,491,552 2,408,583 2,327,599 2,124,905 1,967,157 1,844,871 6.04%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 52.91% 57.60% 50.66% 31.12% 56.09% 34.99% 33.56% -
ROE 2.91% 3.11% 2.96% 2.29% 6.92% 5.90% 5.40% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.00 11.89 14.19 18.03 31.94 45.49 42.77 -19.07%
EPS 6.30 6.65 7.11 5.68 17.91 15.32 13.77 -12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.12 2.36 2.37 2.53 2.52 2.47 -2.58%
Adjusted Per Share Value based on latest NOSH - 2,327,599
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 11.84 11.06 12.92 15.66 24.78 33.43 29.61 -14.15%
EPS 6.06 6.13 6.36 4.71 13.57 10.93 9.24 -6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0823 1.9719 2.1486 2.0588 1.9627 1.8517 1.71 3.33%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.84 1.69 1.63 1.66 1.60 2.00 2.30 -
P/RPS 15.33 14.21 11.49 9.21 5.01 4.40 5.38 19.04%
P/EPS 29.96 25.66 23.34 30.63 9.14 13.45 17.24 9.63%
EY 3.34 3.90 4.28 3.27 10.94 7.44 5.80 -8.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.80 0.69 0.70 0.63 0.79 0.93 -1.10%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 27/11/23 29/11/22 26/11/21 25/11/20 26/11/19 27/11/18 -
Price 1.84 1.74 1.60 1.70 1.62 1.91 2.15 -
P/RPS 15.33 14.63 11.28 9.43 5.07 4.20 5.03 20.38%
P/EPS 29.96 26.41 22.91 31.36 9.26 12.84 16.11 10.88%
EY 3.34 3.79 4.36 3.19 10.80 7.79 6.21 -9.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.82 0.68 0.72 0.64 0.76 0.87 0.00%

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
Post a Comment