[UOADEV] YoY 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- -39.01%
YoY- -84.13%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 141,366 107,048 163,441 54,583 134,337 288,438 300,377 -11.79%
PBT 81,275 85,988 112,649 47,084 198,080 137,835 110,326 -4.96%
Tax -31,345 -31,177 -14,972 -12,765 13,712 -22,173 -13,830 14.59%
NP 49,930 54,811 97,677 34,319 211,792 115,662 96,496 -10.39%
-
NP to SH 48,342 50,860 96,193 33,147 208,929 101,914 92,164 -10.18%
-
Tax Rate 38.57% 36.26% 13.29% 27.11% -6.92% 16.09% 12.54% -
Total Cost 91,436 52,237 65,764 20,264 -77,455 172,776 203,881 -12.49%
-
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 35.32% 51.20% 59.76% 62.87% 157.66% 40.10% 32.12% -
ROE 0.88% 0.98% 1.71% 0.61% 4.06% 2.10% 2.05% -
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 5.46 4.38 6.84 2.39 6.60 14.95 16.53 -16.84%
EPS 1.87 2.08 4.03 1.45 10.26 5.28 5.07 -15.30%
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 5.39 4.08 6.23 2.08 5.12 10.99 11.44 -11.77%
EPS 1.84 1.94 3.66 1.26 7.96 3.88 3.51 -10.19%
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 33.72 38.54 23.83 69.35 24.25 13.37 13.92 15.87%
P/EPS 98.60 81.13 40.50 114.19 15.59 37.85 45.35 13.80%
EY 1.01 1.23 2.47 0.88 6.41 2.64 2.21 -12.22%
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 33.72 39.69 23.40 71.02 24.56 12.77 13.01 17.18%
P/EPS 98.60 83.53 39.75 116.94 15.79 36.15 42.39 15.09%
EY 1.01 1.20 2.52 0.86 6.33 2.77 2.36 -13.17%
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