[UOADEV] YoY TTM 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- -52.58%

YoY- -66.19%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	402,902	475,576	605,147	877,509	1,363,789	976,598	1,152,971	-16.06%
YoY %	-15.28%	-21.41%	-31.04%	-35.66%	39.65%	-15.30%	-	-
Horiz. %	34.94%	41.25%	52.49%	76.11%	118.28%	84.70%	100.00%	-
PBT	296,258	349,516	239,897	539,548	566,638	546,404	916,695	-17.15%
YoY %	-15.24%	45.69%	-55.54%	-4.78%	3.70%	-40.39%	-	-
Horiz. %	32.32%	38.13%	26.17%	58.86%	61.81%	59.61%	100.00%	-
Tax	-78,035	-77,277	-77,117	-73,309	-108,875	-86,125	-235,439	-16.80%
YoY %	-0.98%	-0.21%	-5.19%	32.67%	-26.42%	63.42%	-	-
Horiz. %	33.14%	32.82%	32.75%	31.14%	46.24%	36.58%	100.00%	-
NP	218,223	272,239	162,780	466,239	457,763	460,279	681,256	-17.27%
YoY %	-19.84%	67.24%	-65.09%	1.85%	-0.55%	-32.44%	-	-
Horiz. %	32.03%	39.96%	23.89%	68.44%	67.19%	67.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	213,886	265,739	158,552	468,938	423,309	434,268	645,362	-16.80%
YoY %	-19.51%	67.60%	-66.19%	10.78%	-2.52%	-32.71%	-	-
Horiz. %	33.14%	41.18%	24.57%	72.66%	65.59%	67.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.34%	22.11%	32.15%	13.59%	19.21%	15.76%	25.68%	-
YoY %	19.13%	-31.23%	136.57%	-29.26%	21.89%	-38.63%	-	-
Horiz. %	102.57%	86.10%	125.19%	52.92%	74.81%	61.37%	100.00%	-
Total Cost	184,679	203,337	442,367	411,270	906,026	516,319	471,715	-14.46%
YoY %	-9.18%	-54.03%	7.56%	-54.61%	75.48%	9.46%	-	-
Horiz. %	39.15%	43.11%	93.78%	87.19%	192.07%	109.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,175,985	5,640,032	5,404,069	5,151,899	4,860,591	4,488,692	4,053,595	4.15%
YoY %	-8.23%	4.37%	4.89%	5.99%	8.29%	10.73%	-	-
Horiz. %	127.69%	139.14%	133.32%	127.09%	119.91%	110.73%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	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 %	337.67%	87.55%	200.92%	58.70%	60.98%	59.86%	37.92%	-
YoY %	285.69%	-56.43%	242.28%	-3.74%	1.87%	57.86%	-	-
Horiz. %	890.48%	230.88%	529.85%	154.80%	160.81%	157.86%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	5,175,985	5,640,032	5,404,069	5,151,899	4,860,591	4,488,692	4,053,595	4.15%
YoY %	-8.23%	4.37%	4.89%	5.99%	8.29%	10.73%	-	-
Horiz. %	127.69%	139.14%	133.32%	127.09%	119.91%	110.73%	100.00%	-
NOSH	2,491,552	2,408,583	2,327,599	2,124,905	1,967,157	1,844,871	1,734,247	6.22%
YoY %	3.44%	3.48%	9.54%	8.02%	6.63%	6.38%	-	-
Horiz. %	143.67%	138.88%	134.21%	122.53%	113.43%	106.38%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	54.16%	57.24%	26.90%	53.13%	33.57%	47.13%	59.09%	-
YoY %	-5.38%	112.79%	-49.37%	58.27%	-28.77%	-20.24%	-	-
Horiz. %	91.66%	96.87%	45.52%	89.91%	56.81%	79.76%	100.00%	-
ROE	4.13%	4.71%	2.93%	9.10%	8.71%	9.67%	15.92%	-
YoY %	-12.31%	60.75%	-67.80%	4.48%	-9.93%	-39.26%	-	-
Horiz. %	25.94%	29.59%	18.40%	57.16%	54.71%	60.74%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	16.50	19.90	26.54	43.09	70.71	53.74	67.13	-20.84%
YoY %	-17.09%	-25.02%	-38.41%	-39.06%	31.58%	-19.95%	-	-
Horiz. %	24.58%	29.64%	39.54%	64.19%	105.33%	80.05%	100.00%	-
EPS	8.76	11.12	6.95	23.03	21.95	23.90	37.57	-21.53%
YoY %	-21.22%	60.00%	-69.82%	4.92%	-8.16%	-36.39%	-	-
Horiz. %	23.32%	29.60%	18.50%	61.30%	58.42%	63.61%	100.00%	-
DPS	30.00	9.73	13.97	13.52	13.38	14.31	14.25	13.20%
YoY %	208.32%	-30.35%	3.33%	1.05%	-6.50%	0.42%	-	-
Horiz. %	210.53%	68.28%	98.04%	94.88%	93.89%	100.42%	100.00%	-
NAPS	2.12	2.36	2.37	2.53	2.52	2.47	2.36	-1.77%
YoY %	-10.17%	-0.42%	-6.32%	0.40%	2.02%	4.66%	-	-
Horiz. %	89.83%	100.00%	100.42%	107.20%	106.78%	104.66%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,327,599
RPS	16.17	19.09	24.29	35.22	54.74	39.20	46.28	-16.06%
YoY %	-15.30%	-21.41%	-31.03%	-35.66%	39.64%	-15.30%	-	-
Horiz. %	34.94%	41.25%	52.48%	76.10%	118.28%	84.70%	100.00%	-
EPS	8.58	10.67	6.36	18.82	16.99	17.43	25.90	-16.81%
YoY %	-19.59%	67.77%	-66.21%	10.77%	-2.52%	-32.70%	-	-
Horiz. %	33.13%	41.20%	24.56%	72.66%	65.60%	67.30%	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	2.0774	2.2637	2.169	2.0677	1.9508	1.8016	1.6269	4.15%
YoY %	-8.23%	4.37%	4.90%	5.99%	8.28%	10.74%	-	-
Horiz. %	127.69%	139.14%	133.32%	127.09%	119.91%	110.74%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	1.69	1.63	1.66	1.60	2.00	2.30	2.59	-
P/RPS	10.24	8.19	6.25	3.71	2.83	4.28	3.86	17.64%
YoY %	25.03%	31.04%	68.46%	31.10%	-33.88%	10.88%	-	-
Horiz. %	265.28%	212.18%	161.92%	96.11%	73.32%	110.88%	100.00%	-
P/EPS	19.29	14.66	23.87	6.95	9.11	9.62	6.89	18.70%
YoY %	31.58%	-38.58%	243.45%	-23.71%	-5.30%	39.62%	-	-
Horiz. %	279.97%	212.77%	346.44%	100.87%	132.22%	139.62%	100.00%	-
EY	5.18	6.82	4.19	14.39	10.97	10.39	14.51	-15.76%
YoY %	-24.05%	62.77%	-70.88%	31.18%	5.58%	-28.39%	-	-
Horiz. %	35.70%	47.00%	28.88%	99.17%	75.60%	71.61%	100.00%	-
DY	17.75	5.97	8.42	8.45	6.69	6.22	5.50	21.55%
YoY %	197.32%	-29.10%	-0.36%	26.31%	7.56%	13.09%	-	-
Horiz. %	322.73%	108.55%	153.09%	153.64%	121.64%	113.09%	100.00%	-
P/NAPS	0.80	0.69	0.70	0.63	0.79	0.93	1.10	-5.16%
YoY %	15.94%	-1.43%	11.11%	-20.25%	-15.05%	-15.45%	-	-
Horiz. %	72.73%	62.73%	63.64%	57.27%	71.82%	84.55%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	27/11/23	29/11/22	26/11/21	25/11/20	26/11/19	27/11/18	21/11/17	-
Price	1.74	1.60	1.70	1.62	1.89	2.15	2.45	-
P/RPS	10.54	8.04	6.41	3.76	2.67	4.00	3.65	19.32%
YoY %	31.09%	25.43%	70.48%	40.82%	-33.25%	9.59%	-	-
Horiz. %	288.77%	220.27%	175.62%	103.01%	73.15%	109.59%	100.00%	-
P/EPS	19.86	14.39	24.45	7.03	8.61	9.00	6.52	20.38%
YoY %	38.01%	-41.15%	247.80%	-18.35%	-4.33%	38.04%	-	-
Horiz. %	304.60%	220.71%	375.00%	107.82%	132.06%	138.04%	100.00%	-
EY	5.03	6.95	4.09	14.22	11.61	11.11	15.34	-16.95%
YoY %	-27.63%	69.93%	-71.24%	22.48%	4.50%	-27.57%	-	-
Horiz. %	32.79%	45.31%	26.66%	92.70%	75.68%	72.43%	100.00%	-
DY	17.24	6.08	8.22	8.34	7.08	6.65	5.81	19.86%
YoY %	183.55%	-26.03%	-1.44%	17.80%	6.47%	14.46%	-	-
Horiz. %	296.73%	104.65%	141.48%	143.55%	121.86%	114.46%	100.00%	-
P/NAPS	0.82	0.68	0.72	0.64	0.75	0.87	1.04	-3.88%
YoY %	20.59%	-5.56%	12.50%	-14.67%	-13.79%	-16.35%	-	-
Horiz. %	78.85%	65.38%	69.23%	61.54%	72.12%	83.65%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

484

PTRANS

PERAK TRANSIT BERHAD

481

YTLPOWR

YTL POWER INTERNATIONAL BHD

474

HLIND

HONG LEONG INDUSTRIES BHD

457

GENTING

GENTING BHD

408

SENDAI

EVERSENDAI CORPORATION BERHAD

392

YTL

YTL CORPORATION BHD

302

GENM

GENTING MALAYSIA BERHAD

288

TOPGLOV

TOP GLOVE CORPORATION BHD

281

Daily Stocks

TOPGLOV

1.12

+0.16

141,937,100

INIX-OR

0.02

0.00

141,839,900

SINKUNG

0.13

0.00

100,337,300

EDUSPEC-OR

0.005

0.00

75,002,700

TWL

0.03

+0.005

62,678,800

E&O-LR

0.055

+0.01

56,261,700

SUPERMX

0.95

+0.085

54,716,800

CAREPLS

0.355

+0.05

49,938,600

JAKS

0.125

-0.005

36,532,300

ICONIC

0.11

0.00

25,609,000

More active Stocks

HARTA

3.47

+0.51

19,618,900

HEIM

24.00

+0.32

64,200

KOSSAN

2.62

+0.24

9,056,100

KOSSAN-C60

0.735

+0.225

52,000

HARTA-C1W

0.38

+0.20

903,500

PETDAG

21.20

+0.20

200

GREATEC

4.71

+0.18

740,800

F&N

32.46

+0.18

27,500

TOPGLOV

1.12

+0.16

141,937,100

PTT

2.02

+0.14

1,347,500

More gainer Stocks

AJI

16.52

-0.36

92,400

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

AHEALTH

3.08

-0.09

158,900

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

GESHEN

4.12

-0.08

7,500

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