[UOADEV] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 24.38%
YoY- 107.51%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 844,597 867,318 1,032,304 1,501,080 1,104,457 1,169,916 1,177,998 -19.81%
PBT 479,956 560,830 445,086 729,792 510,097 521,562 506,674 -3.53%
Tax -80,223 -74,345 -138,942 -220,272 -101,675 -112,166 -123,904 -25.05%
NP 399,733 486,485 306,144 509,520 408,422 409,396 382,770 2.91%
-
NP to SH 391,288 475,101 294,794 496,868 399,474 382,482 369,896 3.80%
-
Tax Rate 16.71% 13.26% 31.22% 30.18% 19.93% 21.51% 24.45% -
Total Cost 444,864 380,833 726,160 991,560 696,035 760,520 795,228 -31.98%
-
Net Worth 5,415,616 5,151,899 4,934,718 5,190,301 5,072,339 4,860,591 4,609,345 11.29%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 318,565 - - - 275,243 - - -
Div Payout % 81.41% - - - 68.90% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 5,415,616 5,151,899 4,934,718 5,190,301 5,072,339 4,860,591 4,609,345 11.29%
NOSH 2,124,905 2,124,905 1,967,157 1,967,157 1,967,157 1,967,157 1,844,871 9.83%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 47.33% 56.09% 29.66% 33.94% 36.98% 34.99% 32.49% -
ROE 7.23% 9.22% 5.97% 9.57% 7.88% 7.87% 8.02% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 39.77 42.59 52.51 76.35 56.18 60.65 63.89 -26.99%
EPS 19.34 23.88 15.00 25.28 21.07 20.43 20.06 -2.39%
DPS 15.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 2.55 2.53 2.51 2.64 2.58 2.52 2.50 1.32%
Adjusted Per Share Value based on latest NOSH - 1,967,157
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 32.18 33.04 39.33 57.19 42.08 44.57 44.88 -19.80%
EPS 14.91 18.10 11.23 18.93 15.22 14.57 14.09 3.82%
DPS 12.14 0.00 0.00 0.00 10.49 0.00 0.00 -
NAPS 2.0632 1.9627 1.8799 1.9773 1.9324 1.8517 1.756 11.29%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.69 1.60 1.85 1.59 2.03 2.00 2.40 -
P/RPS 4.25 3.76 3.52 2.08 3.61 3.30 3.76 8.46%
P/EPS 9.17 6.86 12.34 6.29 9.99 10.09 11.96 -16.16%
EY 10.90 14.58 8.11 15.89 10.01 9.92 8.36 19.25%
DY 8.88 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 0.66 0.63 0.74 0.60 0.79 0.79 0.96 -22.01%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 26/08/20 29/06/20 26/02/20 26/11/19 26/08/19 -
Price 1.70 1.62 1.69 1.81 1.98 1.91 2.07 -
P/RPS 4.27 3.80 3.22 2.37 3.52 3.15 3.24 20.10%
P/EPS 9.23 6.94 11.27 7.16 9.74 9.63 10.32 -7.14%
EY 10.84 14.40 8.87 13.96 10.26 10.38 9.69 7.72%
DY 8.82 0.00 0.00 0.00 7.07 0.00 0.00 -
P/NAPS 0.67 0.64 0.67 0.69 0.77 0.76 0.83 -13.24%

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