[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	15.35	18.12	23.05	33.43	51.96	37.20	43.92	-16.06%
YoY %	-15.29%	-21.39%	-31.05%	-35.66%	39.68%	-15.30%	-	-
Horiz. %	34.95%	41.26%	52.48%	76.12%	118.31%	84.70%	100.00%	-
EPS	8.15	10.12	6.04	17.86	16.13	16.54	24.59	-16.80%
YoY %	-19.47%	67.55%	-66.18%	10.73%	-2.48%	-32.74%	-	-
Horiz. %	33.14%	41.15%	24.56%	72.63%	65.60%	67.26%	100.00%	-
DPS	27.51	8.86	12.14	10.49	9.83	9.90	9.32	19.75%
YoY %	210.50%	-27.02%	15.73%	6.71%	-0.71%	6.22%	-	-
Horiz. %	295.17%	95.06%	130.26%	112.55%	105.47%	106.22%	100.00%	-
NAPS	1.9719	2.1486	2.0588	1.9627	1.8517	1.71	1.5443	4.15%
YoY %	-8.22%	4.36%	4.90%	5.99%	8.29%	10.73%	-	-
Horiz. %	127.69%	139.13%	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
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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos