[UOADEV] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 10.5%
YoY- -17.47%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 112,522 136,445 194,108 227,020 486,352 199,273 270,642 -13.60%
PBT 73,825 136,128 59,333 118,925 175,466 216,020 476,654 -26.70%
Tax -22,871 -35,695 -24,464 -17,550 -24,750 -16,623 -122,779 -24.41%
NP 50,954 100,433 34,869 101,375 150,716 199,397 353,875 -27.59%
-
NP to SH 53,055 98,857 34,962 112,612 136,447 191,799 345,979 -26.82%
-
Tax Rate 30.98% 26.22% 41.23% 14.76% 14.11% 7.70% 25.76% -
Total Cost 61,568 36,012 159,239 125,645 335,636 -124 -83,233 -
-
Net Worth 5,729,729 5,630,046 5,415,616 5,072,339 4,683,094 4,280,790 3,817,347 6.99%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 240,744 232,646 318,565 275,243 258,123 259,967 244,701 -0.27%
Div Payout % 453.76% 235.34% 911.18% 244.42% 189.17% 135.54% 70.73% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 5,729,729 5,630,046 5,415,616 5,072,339 4,683,094 4,280,790 3,817,347 6.99%
NOSH 2,408,583 2,327,599 2,124,905 1,967,157 1,844,871 1,734,247 1,632,469 6.69%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 45.28% 73.61% 17.96% 44.65% 30.99% 100.06% 130.75% -
ROE 0.93% 1.76% 0.65% 2.22% 2.91% 4.48% 9.06% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 4.67 5.86 9.14 11.55 26.38 11.50 16.59 -19.03%
EPS 2.20 4.25 1.65 5.73 7.40 11.07 21.21 -31.44%
DPS 10.00 10.00 15.00 14.00 14.00 15.00 15.00 -6.53%
NAPS 2.38 2.42 2.55 2.58 2.54 2.47 2.34 0.28%
Adjusted Per Share Value based on latest NOSH - 1,967,157
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 4.29 5.20 7.39 8.65 18.53 7.59 10.31 -13.59%
EPS 2.02 3.77 1.33 4.29 5.20 7.31 13.18 -26.83%
DPS 9.17 8.86 12.14 10.49 9.83 9.90 9.32 -0.26%
NAPS 2.1828 2.1448 2.0632 1.9324 1.7841 1.6308 1.4543 6.99%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.61 1.67 1.69 2.03 2.12 2.39 2.35 -
P/RPS 34.45 28.47 18.49 17.58 8.04 20.79 14.17 15.95%
P/EPS 73.06 39.30 102.66 35.44 28.65 21.60 11.08 36.91%
EY 1.37 2.54 0.97 2.82 3.49 4.63 9.02 -26.94%
DY 6.21 5.99 8.88 6.90 6.60 6.28 6.38 -0.44%
P/NAPS 0.68 0.69 0.66 0.79 0.83 0.97 1.00 -6.22%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 24/02/22 24/02/21 26/02/20 05/03/19 21/02/18 22/02/17 -
Price 1.66 1.70 1.70 1.98 2.22 2.54 2.50 -
P/RPS 35.52 28.99 18.60 17.15 8.42 22.09 15.07 15.35%
P/EPS 75.32 40.01 103.27 34.57 30.00 22.95 11.79 36.19%
EY 1.33 2.50 0.97 2.89 3.33 4.36 8.48 -26.55%
DY 6.02 5.88 8.82 7.07 6.31 5.91 6.00 0.05%
P/NAPS 0.70 0.70 0.67 0.77 0.87 1.03 1.07 -6.82%

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