[UOADEV] YoY TTM Result on 30-Sep-2019 [#3]

Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 2.36%
YoY- -2.52%
Quarter Report
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 475,576 605,147 877,509 1,363,789 976,598 1,152,971 1,237,148 -14.72%
PBT 349,516 239,897 539,548 566,638 546,404 916,695 641,039 -9.61%
Tax -77,277 -77,117 -73,309 -108,875 -86,125 -235,439 -140,497 -9.47%
NP 272,239 162,780 466,239 457,763 460,279 681,256 500,542 -9.64%
-
NP to SH 265,739 158,552 468,938 423,309 434,268 645,362 441,814 -8.12%
-
Tax Rate 22.11% 32.15% 13.59% 19.21% 15.76% 25.68% 21.92% -
Total Cost 203,337 442,367 411,270 906,026 516,319 471,715 736,606 -19.30%
-
Net Worth 5,640,032 5,404,069 5,151,899 4,860,591 4,488,692 4,053,595 3,434,244 8.61%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 232,646 318,565 275,243 258,123 259,967 244,701 227,907 0.34%
Div Payout % 87.55% 200.92% 58.70% 60.98% 59.86% 37.92% 51.58% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 5,640,032 5,404,069 5,151,899 4,860,591 4,488,692 4,053,595 3,434,244 8.61%
NOSH 2,408,583 2,327,599 2,124,905 1,967,157 1,844,871 1,734,247 1,612,321 6.91%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 57.24% 26.90% 53.13% 33.57% 47.13% 59.09% 40.46% -
ROE 4.71% 2.93% 9.10% 8.71% 9.67% 15.92% 12.86% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 19.90 26.54 43.09 70.71 53.74 67.13 76.73 -20.13%
EPS 11.12 6.95 23.03 21.95 23.90 37.57 27.40 -13.94%
DPS 9.73 13.97 13.52 13.38 14.31 14.25 14.14 -6.03%
NAPS 2.36 2.37 2.53 2.52 2.47 2.36 2.13 1.72%
Adjusted Per Share Value based on latest NOSH - 1,967,157
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 19.09 24.29 35.22 54.74 39.20 46.28 49.65 -14.72%
EPS 10.67 6.36 18.82 16.99 17.43 25.90 17.73 -8.11%
DPS 9.34 12.79 11.05 10.36 10.43 9.82 9.15 0.34%
NAPS 2.2637 2.169 2.0677 1.9508 1.8016 1.6269 1.3784 8.61%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.63 1.66 1.60 2.00 2.30 2.59 2.50 -
P/RPS 8.19 6.25 3.71 2.83 4.28 3.86 3.26 16.58%
P/EPS 14.66 23.87 6.95 9.11 9.62 6.89 9.12 8.22%
EY 6.82 4.19 14.39 10.97 10.39 14.51 10.96 -7.59%
DY 5.97 8.42 8.45 6.69 6.22 5.50 5.65 0.92%
P/NAPS 0.69 0.70 0.63 0.79 0.93 1.10 1.17 -8.42%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 26/11/21 25/11/20 26/11/19 27/11/18 21/11/17 23/11/16 -
Price 1.60 1.70 1.62 1.89 2.15 2.45 2.37 -
P/RPS 8.04 6.41 3.76 2.67 4.00 3.65 3.09 17.26%
P/EPS 14.39 24.45 7.03 8.61 9.00 6.52 8.65 8.84%
EY 6.95 4.09 14.22 11.61 11.11 15.34 11.56 -8.12%
DY 6.08 8.22 8.34 7.08 6.65 5.81 5.96 0.33%
P/NAPS 0.68 0.72 0.64 0.75 0.87 1.04 1.11 -7.83%

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