[UOADEV] YoY TTM Result on 30-Sep-2021 [#3]

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
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 402,902 475,576 605,147 877,509 1,363,789 976,598 1,152,971 -16.06%
PBT 296,258 349,516 239,897 539,548 566,638 546,404 916,695 -17.15%
Tax -78,035 -77,277 -77,117 -73,309 -108,875 -86,125 -235,439 -16.80%
NP 218,223 272,239 162,780 466,239 457,763 460,279 681,256 -17.27%
-
NP to SH 213,886 265,739 158,552 468,938 423,309 434,268 645,362 -16.80%
-
Tax Rate 26.34% 22.11% 32.15% 13.59% 19.21% 15.76% 25.68% -
Total Cost 184,679 203,337 442,367 411,270 906,026 516,319 471,715 -14.46%
-
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%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 722,234 232,646 318,565 275,243 258,123 259,967 244,701 19.75%
Div Payout % 337.67% 87.55% 200.92% 58.70% 60.98% 59.86% 37.92% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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%
NOSH 2,491,552 2,408,583 2,327,599 2,124,905 1,967,157 1,844,871 1,734,247 6.22%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 54.16% 57.24% 26.90% 53.13% 33.57% 47.13% 59.09% -
ROE 4.13% 4.71% 2.93% 9.10% 8.71% 9.67% 15.92% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 16.50 19.90 26.54 43.09 70.71 53.74 67.13 -20.84%
EPS 8.76 11.12 6.95 23.03 21.95 23.90 37.57 -21.53%
DPS 30.00 9.73 13.97 13.52 13.38 14.31 14.25 13.20%
NAPS 2.12 2.36 2.37 2.53 2.52 2.47 2.36 -1.77%
Adjusted Per Share Value based on latest NOSH - 2,327,599
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 15.35 18.12 23.05 33.43 51.96 37.20 43.92 -16.06%
EPS 8.15 10.12 6.04 17.86 16.13 16.54 24.59 -16.80%
DPS 27.51 8.86 12.14 10.49 9.83 9.90 9.32 19.75%
NAPS 1.9719 2.1486 2.0588 1.9627 1.8517 1.71 1.5443 4.15%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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%
P/EPS 19.29 14.66 23.87 6.95 9.11 9.62 6.89 18.70%
EY 5.18 6.82 4.19 14.39 10.97 10.39 14.51 -15.76%
DY 17.75 5.97 8.42 8.45 6.69 6.22 5.50 21.55%
P/NAPS 0.80 0.69 0.70 0.63 0.79 0.93 1.10 -5.16%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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%
P/EPS 19.86 14.39 24.45 7.03 8.61 9.00 6.52 20.38%
EY 5.03 6.95 4.09 14.22 11.61 11.11 15.34 -16.95%
DY 17.24 6.08 8.22 8.34 7.08 6.65 5.81 19.86%
P/NAPS 0.82 0.68 0.72 0.64 0.75 0.87 1.04 -3.88%

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