[UOADEV] YoY TTM Result on 30-Jun-2022 [#2]

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

Announcement Date

23-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- -4.27%

YoY- -39.37%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	459,295	366,718	684,901	1,031,610	1,375,728	937,851	1,120,912	-13.81%
YoY %	25.24%	-46.46%	-33.61%	-25.01%	46.69%	-16.33%	-	-
Horiz. %	40.98%	32.72%	61.10%	92.03%	122.73%	83.67%	100.00%	-
PBT	322,919	283,951	390,893	479,303	539,129	577,558	914,090	-15.91%
YoY %	13.72%	-27.36%	-18.45%	-11.10%	-6.65%	-36.82%	-	-
Horiz. %	35.33%	31.06%	42.76%	52.43%	58.98%	63.18%	100.00%	-
Tax	-61,830	-75,070	-50,640	-109,194	-100,532	-109,907	-223,292	-19.25%
YoY %	17.64%	-48.24%	53.62%	-8.62%	8.53%	50.78%	-	-
Horiz. %	27.69%	33.62%	22.68%	48.90%	45.02%	49.22%	100.00%	-
NP	261,089	208,881	340,253	370,109	438,597	467,651	690,798	-14.96%
YoY %	24.99%	-38.61%	-8.07%	-15.62%	-6.21%	-32.30%	-	-
Horiz. %	37.80%	30.24%	49.26%	53.58%	63.49%	67.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	259,219	202,693	334,334	361,923	413,559	432,461	665,449	-14.53%
YoY %	27.89%	-39.37%	-7.62%	-12.49%	-4.37%	-35.01%	-	-
Horiz. %	38.95%	30.46%	50.24%	54.39%	62.15%	64.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.15%	26.44%	12.95%	22.78%	18.65%	19.03%	24.43%	-
YoY %	-27.57%	104.17%	-43.15%	22.14%	-2.00%	-22.10%	-	-
Horiz. %	78.39%	108.23%	53.01%	93.25%	76.34%	77.90%	100.00%	-
Total Cost	198,206	157,837	344,648	661,501	937,131	470,200	430,114	-12.10%
YoY %	25.58%	-54.20%	-47.90%	-29.41%	99.30%	9.32%	-	-
Horiz. %	46.08%	36.70%	80.13%	153.80%	217.88%	109.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,609,356	5,467,193	5,182,002	4,934,718	4,609,345	4,211,465	3,786,308	6.76%
YoY %	2.60%	5.50%	5.01%	7.06%	9.45%	11.23%	-	-
Horiz. %	148.15%	144.39%	136.86%	130.33%	121.74%	111.23%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	722,234	232,646	318,565	275,243	258,123	259,967	244,701	19.75%
YoY %	210.44%	-26.97%	15.74%	6.63%	-0.71%	6.24%	-	-
Horiz. %	295.15%	95.07%	130.19%	112.48%	105.49%	106.24%	100.00%	-
Div Payout %	278.62%	114.78%	95.28%	76.05%	62.42%	60.11%	36.77%	-
YoY %	142.74%	20.47%	25.29%	21.84%	3.84%	63.48%	-	-
Horiz. %	757.74%	312.16%	259.12%	206.83%	169.76%	163.48%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	5,609,356	5,467,193	5,182,002	4,934,718	4,609,345	4,211,465	3,786,308	6.76%
YoY %	2.60%	5.50%	5.01%	7.06%	9.45%	11.23%	-	-
Horiz. %	148.15%	144.39%	136.86%	130.33%	121.74%	111.23%	100.00%	-
NOSH	2,408,583	2,327,599	2,124,905	1,967,157	1,844,871	1,734,247	1,632,029	6.69%
YoY %	3.48%	9.54%	8.02%	6.63%	6.38%	6.26%	-	-
Horiz. %	147.58%	142.62%	130.20%	120.53%	113.04%	106.26%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	56.85%	56.96%	49.68%	35.88%	31.88%	49.86%	61.63%	-
YoY %	-0.19%	14.65%	38.46%	12.55%	-36.06%	-19.10%	-	-
Horiz. %	92.24%	92.42%	80.61%	58.22%	51.73%	80.90%	100.00%	-
ROE	4.62%	3.71%	6.45%	7.33%	8.97%	10.27%	17.58%	-
YoY %	24.53%	-42.48%	-12.01%	-18.28%	-12.66%	-41.58%	-	-
Horiz. %	26.28%	21.10%	36.69%	41.70%	51.02%	58.42%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	19.08	15.76	32.25	52.47	74.62	54.11	68.68	-19.21%
YoY %	21.07%	-51.13%	-38.54%	-29.68%	37.90%	-21.21%	-	-
Horiz. %	27.78%	22.95%	46.96%	76.40%	108.65%	78.79%	100.00%	-
EPS	10.77	8.71	15.74	18.41	22.43	24.95	40.77	-19.88%
YoY %	23.65%	-44.66%	-14.50%	-17.92%	-10.10%	-38.80%	-	-
Horiz. %	26.42%	21.36%	38.61%	45.16%	55.02%	61.20%	100.00%	-
DPS	30.00	10.00	15.00	14.00	14.00	15.00	15.00	12.24%
YoY %	200.00%	-33.33%	7.14%	0.00%	-6.67%	0.00%	-	-
Horiz. %	200.00%	66.67%	100.00%	93.33%	93.33%	100.00%	100.00%	-
NAPS	2.33	2.35	2.44	2.51	2.50	2.43	2.32	0.07%
YoY %	-0.85%	-3.69%	-2.79%	0.40%	2.88%	4.74%	-	-
Horiz. %	100.43%	101.29%	105.17%	108.19%	107.76%	104.74%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,327,599
RPS	18.43	14.72	27.49	41.40	55.22	37.64	44.99	-13.81%
YoY %	25.20%	-46.45%	-33.60%	-25.03%	46.71%	-16.34%	-	-
Horiz. %	40.96%	32.72%	61.10%	92.02%	122.74%	83.66%	100.00%	-
EPS	10.40	8.14	13.42	14.53	16.60	17.36	26.71	-14.54%
YoY %	27.76%	-39.34%	-7.64%	-12.47%	-4.38%	-35.01%	-	-
Horiz. %	38.94%	30.48%	50.24%	54.40%	62.15%	64.99%	100.00%	-
DPS	28.99	9.34	12.79	11.05	10.36	10.43	9.82	19.76%
YoY %	210.39%	-26.97%	15.75%	6.66%	-0.67%	6.21%	-	-
Horiz. %	295.21%	95.11%	130.24%	112.53%	105.50%	106.21%	100.00%	-
NAPS	2.2514	2.1943	2.0798	1.9806	1.85	1.6903	1.5197	6.76%
YoY %	2.60%	5.51%	5.01%	7.06%	9.45%	11.23%	-	-
Horiz. %	148.15%	144.39%	136.86%	130.33%	121.73%	111.23%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.56	1.69	1.64	1.85	2.40	2.38	2.55	-
P/RPS	8.18	10.72	5.09	3.53	3.22	4.40	3.71	14.07%
YoY %	-23.69%	110.61%	44.19%	9.63%	-26.82%	18.60%	-	-
Horiz. %	220.49%	288.95%	137.20%	95.15%	86.79%	118.60%	100.00%	-
P/EPS	14.49	19.40	10.42	10.05	10.70	9.54	6.25	15.03%
YoY %	-25.31%	86.18%	3.68%	-6.07%	12.16%	52.64%	-	-
Horiz. %	231.84%	310.40%	166.72%	160.80%	171.20%	152.64%	100.00%	-
EY	6.90	5.16	9.60	9.95	9.35	10.48	15.99	-13.06%
YoY %	33.72%	-46.25%	-3.52%	6.42%	-10.78%	-34.46%	-	-
Horiz. %	43.15%	32.27%	60.04%	62.23%	58.47%	65.54%	100.00%	-
DY	19.23	5.92	9.15	7.57	5.83	6.30	5.88	21.82%
YoY %	224.83%	-35.30%	20.87%	29.85%	-7.46%	7.14%	-	-
Horiz. %	327.04%	100.68%	155.61%	128.74%	99.15%	107.14%	100.00%	-
P/NAPS	0.67	0.72	0.67	0.74	0.96	0.98	1.10	-7.92%
YoY %	-6.94%	7.46%	-9.46%	-22.92%	-2.04%	-10.91%	-	-
Horiz. %	60.91%	65.45%	60.91%	67.27%	87.27%	89.09%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	23/08/22	26/08/21	26/08/20	26/08/19	28/08/18	23/08/17	-
Price	1.78	1.70	1.62	1.69	2.06	2.37	2.57	-
P/RPS	9.33	10.78	5.02	3.22	2.76	4.38	3.74	16.44%
YoY %	-13.45%	114.74%	55.90%	16.67%	-36.99%	17.11%	-	-
Horiz. %	249.47%	288.24%	134.22%	86.10%	73.80%	117.11%	100.00%	-
P/EPS	16.53	19.51	10.29	9.18	9.18	9.50	6.30	17.43%
YoY %	-15.27%	89.60%	12.09%	0.00%	-3.37%	50.79%	-	-
Horiz. %	262.38%	309.68%	163.33%	145.71%	145.71%	150.79%	100.00%	-
EY	6.05	5.12	9.72	10.89	10.89	10.53	15.87	-14.84%
YoY %	18.16%	-47.33%	-10.74%	0.00%	3.42%	-33.65%	-	-
Horiz. %	38.12%	32.26%	61.25%	68.62%	68.62%	66.35%	100.00%	-
DY	16.85	5.88	9.26	8.28	6.80	6.33	5.84	19.30%
YoY %	186.56%	-36.50%	11.84%	21.76%	7.42%	8.39%	-	-
Horiz. %	288.53%	100.68%	158.56%	141.78%	116.44%	108.39%	100.00%	-
P/NAPS	0.76	0.72	0.66	0.67	0.82	0.98	1.11	-6.11%
YoY %	5.56%	9.09%	-1.49%	-18.29%	-16.33%	-11.71%	-	-
Horiz. %	68.47%	64.86%	59.46%	60.36%	73.87%	88.29%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-14 16:20:00

EMA 5

5 Mins

BUY

2024-05-14 16:20:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-14 16:20:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-14 16:20:00

TURTLE SYSTEM 55

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

395

YTLPOWR

YTL POWER INTERNATIONAL BHD

353

GENTING

GENTING BHD

352

PTRANS

PERAK TRANSIT BERHAD

328

MPI

MALAYSIAN PACIFIC INDUSTRIES

323

HLIND

HONG LEONG INDUSTRIES BHD

317

GENM

GENTING MALAYSIA BERHAD

272

TOPGLOV

TOP GLOVE CORPORATION BHD

253

PBBANK

PUBLIC BANK BHD

233

Daily Stocks

HSI-CXG

0.205

-0.005

284,778,400

MMAG-WC

0.13

-0.025

186,163,700

FPHB

0.41

+0.17

147,279,000

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

110,246,900

MMAG

0.37

-0.005

83,766,700

SAPNRG

0.045

0.00

82,410,100

HSI-CT2

0.10

0.00

62,110,600

PDZ

0.045

+0.01

55,131,400

RENEUCO

0.125

+0.01

54,753,800

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,240,000

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,057,700

CARLSBG

19.62

+0.18

274,800

FPHB

0.41

+0.17

147,279,000

CRESNDO

3.61

+0.16

1,233,500

CANONE

3.18

+0.16

389,700

MNRB

2.60

+0.15

5,590,400

BNASTRA

1.85

+0.15

2,797,500

More gainer Stocks

PETDAG

21.00

-0.34

560,100

HLFG

17.50

-0.22

242,300

KOBAY

2.28

-0.21

5,440,200

BKAWAN

20.08

-0.20

13,800

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

SAM

5.68

-0.16

1,739,900

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

KLK

22.46

-0.10

503,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More