[UOADEV] QoQ Annualized Quarter 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- 4.44%
YoY- 5.43%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 867,318 1,032,304 1,501,080 1,104,457 1,169,916 1,177,998 978,676 -7.71%
PBT 560,830 445,086 729,792 510,097 521,562 506,674 334,956 40.87%
Tax -74,345 -138,942 -220,272 -101,675 -112,166 -123,904 -84,640 -8.26%
NP 486,485 306,144 509,520 408,422 409,396 382,770 250,316 55.54%
-
NP to SH 475,101 294,794 496,868 399,474 382,482 369,896 239,440 57.70%
-
Tax Rate 13.26% 31.22% 30.18% 19.93% 21.51% 24.45% 25.27% -
Total Cost 380,833 726,160 991,560 696,035 760,520 795,228 728,360 -35.02%
-
Net Worth 5,151,899 4,934,718 5,190,301 5,072,339 4,860,591 4,609,345 4,738,406 5.72%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 275,243 - - - -
Div Payout % - - - 68.90% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 5,151,899 4,934,718 5,190,301 5,072,339 4,860,591 4,609,345 4,738,406 5.72%
NOSH 2,124,905 1,967,157 1,967,157 1,967,157 1,967,157 1,844,871 1,844,871 9.85%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 56.09% 29.66% 33.94% 36.98% 34.99% 32.49% 25.58% -
ROE 9.22% 5.97% 9.57% 7.88% 7.87% 8.02% 5.05% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 42.59 52.51 76.35 56.18 60.65 63.89 53.08 -13.61%
EPS 23.88 15.00 25.28 21.07 20.43 20.06 13.00 49.82%
DPS 0.00 0.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 2.53 2.51 2.64 2.58 2.52 2.50 2.57 -1.03%
Adjusted Per Share Value based on latest NOSH - 1,967,157
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.04 39.33 57.19 42.08 44.57 44.88 37.28 -7.71%
EPS 18.10 11.23 18.93 15.22 14.57 14.09 9.12 57.72%
DPS 0.00 0.00 0.00 10.49 0.00 0.00 0.00 -
NAPS 1.9627 1.8799 1.9773 1.9324 1.8517 1.756 1.8052 5.71%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.60 1.85 1.59 2.03 2.00 2.40 2.15 -
P/RPS 3.76 3.52 2.08 3.61 3.30 3.76 4.05 -4.81%
P/EPS 6.86 12.34 6.29 9.99 10.09 11.96 16.56 -44.34%
EY 14.58 8.11 15.89 10.01 9.92 8.36 6.04 79.65%
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.60 0.79 0.79 0.96 0.84 -17.40%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 29/06/20 26/02/20 26/11/19 26/08/19 29/05/19 -
Price 1.62 1.69 1.81 1.98 1.91 2.07 2.30 -
P/RPS 3.80 3.22 2.37 3.52 3.15 3.24 4.33 -8.31%
P/EPS 6.94 11.27 7.16 9.74 9.63 10.32 17.71 -46.35%
EY 14.40 8.87 13.96 10.26 10.38 9.69 5.65 86.26%
DY 0.00 0.00 0.00 7.07 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.69 0.77 0.76 0.83 0.89 -19.68%

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