[UOADEV] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -40.67%
YoY- -20.3%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 560,692 844,597 867,318 1,032,304 1,501,080 1,104,457 1,169,916 -38.73%
PBT 212,308 479,956 560,830 445,086 729,792 510,097 521,562 -45.04%
Tax -61,476 -80,223 -74,345 -138,942 -220,272 -101,675 -112,166 -33.00%
NP 150,832 399,733 486,485 306,144 509,520 408,422 409,396 -48.57%
-
NP to SH 144,364 391,288 475,101 294,794 496,868 399,474 382,482 -47.74%
-
Tax Rate 28.96% 16.71% 13.26% 31.22% 30.18% 19.93% 21.51% -
Total Cost 409,860 444,864 380,833 726,160 991,560 696,035 760,520 -33.75%
-
Net Worth 5,458,092 5,415,616 5,151,899 4,934,718 5,190,301 5,072,339 4,860,591 8.02%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 318,565 - - - 275,243 - -
Div Payout % - 81.41% - - - 68.90% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 5,458,092 5,415,616 5,151,899 4,934,718 5,190,301 5,072,339 4,860,591 8.02%
NOSH 2,124,905 2,124,905 2,124,905 1,967,157 1,967,157 1,967,157 1,967,157 5.27%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 26.90% 47.33% 56.09% 29.66% 33.94% 36.98% 34.99% -
ROE 2.64% 7.23% 9.22% 5.97% 9.57% 7.88% 7.87% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 26.40 39.77 42.59 52.51 76.35 56.18 60.65 -42.53%
EPS 6.80 19.34 23.88 15.00 25.28 21.07 20.43 -51.93%
DPS 0.00 15.00 0.00 0.00 0.00 14.00 0.00 -
NAPS 2.57 2.55 2.53 2.51 2.64 2.58 2.52 1.31%
Adjusted Per Share Value based on latest NOSH - 1,967,157
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 21.36 32.18 33.04 39.33 57.19 42.08 44.57 -38.73%
EPS 5.50 14.91 18.10 11.23 18.93 15.22 14.57 -47.73%
DPS 0.00 12.14 0.00 0.00 0.00 10.49 0.00 -
NAPS 2.0793 2.0632 1.9627 1.8799 1.9773 1.9324 1.8517 8.02%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.80 1.69 1.60 1.85 1.59 2.03 2.00 -
P/RPS 6.82 4.25 3.76 3.52 2.08 3.61 3.30 62.17%
P/EPS 26.48 9.17 6.86 12.34 6.29 9.99 10.09 90.14%
EY 3.78 10.90 14.58 8.11 15.89 10.01 9.92 -47.40%
DY 0.00 8.88 0.00 0.00 0.00 6.90 0.00 -
P/NAPS 0.70 0.66 0.63 0.74 0.60 0.79 0.79 -7.74%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 24/02/21 25/11/20 26/08/20 29/06/20 26/02/20 26/11/19 -
Price 1.82 1.70 1.62 1.69 1.81 1.98 1.91 -
P/RPS 6.89 4.27 3.80 3.22 2.37 3.52 3.15 68.42%
P/EPS 26.77 9.23 6.94 11.27 7.16 9.74 9.63 97.58%
EY 3.73 10.84 14.40 8.87 13.96 10.26 10.38 -49.42%
DY 0.00 8.82 0.00 0.00 0.00 7.07 0.00 -
P/NAPS 0.71 0.67 0.64 0.67 0.69 0.77 0.76 -4.43%

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