[UOADEV] YoY TTM Result on 31-Dec-2019 [#4]

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

Announcement Date

26-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- -5.63%

YoY- 5.43%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
TTM Result
Revenue	451,653	547,484	844,597	1,104,457	1,263,677	1,081,602	996,193	-12.34%
YoY %	-17.50%	-35.18%	-23.53%	-12.60%	16.83%	8.57%	-	-
Horiz. %	45.34%	54.96%	84.78%	110.87%	126.85%	108.57%	100.00%	-
PBT	287,213	316,692	479,956	510,097	505,850	656,061	929,364	-17.76%
YoY %	-9.31%	-34.02%	-5.91%	0.84%	-22.90%	-29.41%	-	-
Horiz. %	30.90%	34.08%	51.64%	54.89%	54.43%	70.59%	100.00%	-
Tax	-64,453	-88,348	-80,223	-101,675	-94,252	-129,283	-218,726	-18.41%
YoY %	27.05%	-10.13%	21.10%	-7.88%	27.10%	40.89%	-	-
Horiz. %	29.47%	40.39%	36.68%	46.49%	43.09%	59.11%	100.00%	-
NP	222,760	228,344	399,733	408,422	411,598	526,778	710,638	-17.57%
YoY %	-2.45%	-42.88%	-2.13%	-0.77%	-21.86%	-25.87%	-	-
Horiz. %	31.35%	32.13%	56.25%	57.47%	57.92%	74.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	219,937	222,447	391,288	399,474	378,916	491,182	676,726	-17.07%
YoY %	-1.13%	-43.15%	-2.05%	5.43%	-22.86%	-27.42%	-	-
Horiz. %	32.50%	32.87%	57.82%	59.03%	55.99%	72.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.44%	27.90%	16.71%	19.93%	18.63%	19.71%	23.54%	-
YoY %	-19.57%	66.97%	-16.16%	6.98%	-5.48%	-16.27%	-	-
Horiz. %	95.33%	118.52%	70.99%	84.66%	79.14%	83.73%	100.00%	-
Total Cost	228,893	319,140	444,864	696,035	852,079	554,824	285,555	-3.61%
YoY %	-28.28%	-28.26%	-36.09%	-18.31%	53.58%	94.30%	-	-
Horiz. %	80.16%	111.76%	155.79%	243.75%	298.39%	194.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,729,729	5,630,046	5,415,616	5,072,339	4,683,094	4,280,790	3,817,347	6.99%
YoY %	1.77%	3.96%	6.77%	8.31%	9.40%	12.14%	-	-
Horiz. %	150.10%	147.49%	141.87%	132.88%	122.68%	112.14%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Dividend
Div	240,744	232,646	318,565	275,243	258,123	259,967	244,701	-0.27%
YoY %	3.48%	-26.97%	15.74%	6.63%	-0.71%	6.24%	-	-
Horiz. %	98.38%	95.07%	130.19%	112.48%	105.49%	106.24%	100.00%	-
Div Payout %	109.46%	104.59%	81.41%	68.90%	68.12%	52.93%	36.16%	-
YoY %	4.66%	28.47%	18.16%	1.15%	28.70%	46.38%	-	-
Horiz. %	302.71%	289.24%	225.14%	190.54%	188.38%	146.38%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Equity
Net Worth	5,729,729	5,630,046	5,415,616	5,072,339	4,683,094	4,280,790	3,817,347	6.99%
YoY %	1.77%	3.96%	6.77%	8.31%	9.40%	12.14%	-	-
Horiz. %	150.10%	147.49%	141.87%	132.88%	122.68%	112.14%	100.00%	-
NOSH	2,408,583	2,327,599	2,124,905	1,967,157	1,844,871	1,734,247	1,632,469	6.69%
YoY %	3.48%	9.54%	8.02%	6.63%	6.38%	6.23%	-	-
Horiz. %	147.54%	142.58%	130.17%	120.50%	113.01%	106.23%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Ratio Analysis
NP Margin	49.32%	41.71%	47.33%	36.98%	32.57%	48.70%	71.34%	-
YoY %	18.25%	-11.87%	27.99%	13.54%	-33.12%	-31.74%	-	-
Horiz. %	69.13%	58.47%	66.34%	51.84%	45.65%	68.26%	100.00%	-
ROE	3.84%	3.95%	7.23%	7.88%	8.09%	11.47%	17.73%	-
YoY %	-2.78%	-45.37%	-8.25%	-2.60%	-29.47%	-35.31%	-	-
Horiz. %	21.66%	22.28%	40.78%	44.44%	45.63%	64.69%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Per Share
RPS	18.76	23.53	39.77	56.18	68.54	62.41	61.07	-17.85%
YoY %	-20.27%	-40.83%	-29.21%	-18.03%	9.82%	2.19%	-	-
Horiz. %	30.72%	38.53%	65.12%	91.99%	112.23%	102.19%	100.00%	-
EPS	9.14	9.56	18.42	20.32	20.55	28.34	41.48	-22.27%
YoY %	-4.39%	-48.10%	-9.35%	-1.12%	-27.49%	-31.68%	-	-
Horiz. %	22.03%	23.05%	44.41%	48.99%	49.54%	68.32%	100.00%	-
DPS	10.00	10.00	15.00	14.00	14.00	15.00	15.00	-6.53%
YoY %	0.00%	-33.33%	7.14%	0.00%	-6.67%	0.00%	-	-
Horiz. %	66.67%	66.67%	100.00%	93.33%	93.33%	100.00%	100.00%	-
NAPS	2.38	2.42	2.55	2.58	2.54	2.47	2.34	0.28%
YoY %	-1.65%	-5.10%	-1.16%	1.57%	2.83%	5.56%	-	-
Horiz. %	101.71%	103.42%	108.97%	110.26%	108.55%	105.56%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,967,157
RPS	17.21	20.86	32.18	42.08	48.14	41.21	37.95	-12.34%
YoY %	-17.50%	-35.18%	-23.53%	-12.59%	16.82%	8.59%	-	-
Horiz. %	45.35%	54.97%	84.80%	110.88%	126.85%	108.59%	100.00%	-
EPS	8.38	8.47	14.91	15.22	14.44	18.71	25.78	-17.07%
YoY %	-1.06%	-43.19%	-2.04%	5.40%	-22.82%	-27.42%	-	-
Horiz. %	32.51%	32.85%	57.84%	59.04%	56.01%	72.58%	100.00%	-
DPS	9.17	8.86	12.14	10.49	9.83	9.90	9.32	-0.26%
YoY %	3.50%	-27.02%	15.73%	6.71%	-0.71%	6.22%	-	-
Horiz. %	98.39%	95.06%	130.26%	112.55%	105.47%	106.22%	100.00%	-
NAPS	2.1828	2.1448	2.0632	1.9324	1.7841	1.6308	1.4543	6.99%
YoY %	1.77%	3.96%	6.77%	8.31%	9.40%	12.14%	-	-
Horiz. %	150.09%	147.48%	141.87%	132.87%	122.68%	112.14%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	-
Price	1.61	1.67	1.69	2.03	2.12	2.39	2.35	-
P/RPS	8.58	7.10	4.25	3.61	3.09	3.83	3.85	14.28%
YoY %	20.85%	67.06%	17.73%	16.83%	-19.32%	-0.52%	-	-
Horiz. %	222.86%	184.42%	110.39%	93.77%	80.26%	99.48%	100.00%	-
P/EPS	17.62	17.47	9.17	9.99	10.32	8.43	5.67	20.79%
YoY %	0.86%	90.51%	-8.21%	-3.20%	22.42%	48.68%	-	-
Horiz. %	310.76%	308.11%	161.73%	176.19%	182.01%	148.68%	100.00%	-
EY	5.67	5.73	10.90	10.01	9.69	11.86	17.65	-17.23%
YoY %	-1.05%	-47.43%	8.89%	3.30%	-18.30%	-32.80%	-	-
Horiz. %	32.12%	32.46%	61.76%	56.71%	54.90%	67.20%	100.00%	-
DY	6.21	5.99	8.88	6.90	6.60	6.28	6.38	-0.44%
YoY %	3.67%	-32.55%	28.70%	4.55%	5.10%	-1.57%	-	-
Horiz. %	97.34%	93.89%	139.18%	108.15%	103.45%	98.43%	100.00%	-
P/NAPS	0.68	0.69	0.66	0.79	0.83	0.97	1.00	-6.22%
YoY %	-1.45%	4.55%	-16.46%	-4.82%	-14.43%	-3.00%	-	-
Horiz. %	68.00%	69.00%	66.00%	79.00%	83.00%	97.00%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	22/02/23	24/02/22	24/02/21	26/02/20	05/03/19	21/02/18	22/02/17	-
Price	1.66	1.70	1.74	1.98	2.22	2.54	2.55	-
P/RPS	8.85	7.22	4.38	3.52	3.24	4.07	4.18	13.31%
YoY %	22.58%	64.84%	24.43%	8.64%	-20.39%	-2.63%	-	-
Horiz. %	211.72%	172.73%	104.78%	84.21%	77.51%	97.37%	100.00%	-
P/EPS	18.17	17.78	9.44	9.74	10.80	8.96	6.15	19.77%
YoY %	2.19%	88.35%	-3.08%	-9.81%	20.54%	45.69%	-	-
Horiz. %	295.45%	289.11%	153.50%	158.37%	175.61%	145.69%	100.00%	-
EY	5.50	5.62	10.59	10.26	9.26	11.16	16.27	-16.52%
YoY %	-2.14%	-46.93%	3.22%	10.80%	-17.03%	-31.41%	-	-
Horiz. %	33.80%	34.54%	65.09%	63.06%	56.91%	68.59%	100.00%	-
DY	6.02	5.88	8.62	7.07	6.31	5.91	5.88	0.39%
YoY %	2.38%	-31.79%	21.92%	12.04%	6.77%	0.51%	-	-
Horiz. %	102.38%	100.00%	146.60%	120.24%	107.31%	100.51%	100.00%	-
P/NAPS	0.70	0.70	0.68	0.77	0.87	1.03	1.09	-7.11%
YoY %	0.00%	2.94%	-11.69%	-11.49%	-15.53%	-5.50%	-	-
Horiz. %	64.22%	64.22%	62.39%	70.64%	79.82%	94.50%	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