[UOADEV] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -63.11%
YoY- -70.95%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 547,484 548,052 712,912 560,692 844,597 867,318 1,032,304 -34.40%
PBT 316,692 240,752 266,960 212,308 479,956 560,830 445,086 -20.24%
Tax -88,348 -70,204 -79,776 -61,476 -80,223 -74,345 -138,942 -25.99%
NP 228,344 170,548 187,184 150,832 399,733 486,485 306,144 -17.71%
-
NP to SH 222,447 164,786 180,886 144,364 391,288 475,101 294,794 -17.07%
-
Tax Rate 27.90% 29.16% 29.88% 28.96% 16.71% 13.26% 31.22% -
Total Cost 319,140 377,504 525,728 409,860 444,864 380,833 726,160 -42.10%
-
Net Worth 5,630,046 5,404,069 5,182,002 5,458,092 5,415,616 5,151,899 4,934,718 9.15%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 232,646 - - - 318,565 - - -
Div Payout % 104.59% - - - 81.41% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 5,630,046 5,404,069 5,182,002 5,458,092 5,415,616 5,151,899 4,934,718 9.15%
NOSH 2,327,599 2,327,599 2,124,905 2,124,905 2,124,905 2,124,905 1,967,157 11.83%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 41.71% 31.12% 26.26% 26.90% 47.33% 56.09% 29.66% -
ROE 3.95% 3.05% 3.49% 2.64% 7.23% 9.22% 5.97% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 23.53 24.04 33.57 26.40 39.77 42.59 52.51 -41.35%
EPS 10.05 7.57 8.52 6.80 19.34 23.88 15.00 -23.37%
DPS 10.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.42 2.37 2.44 2.57 2.55 2.53 2.51 -2.39%
Adjusted Per Share Value based on latest NOSH - 2,124,905
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 20.86 20.88 27.16 21.36 32.18 33.04 39.33 -34.40%
EPS 8.47 6.28 6.89 5.50 14.91 18.10 11.23 -17.09%
DPS 8.86 0.00 0.00 0.00 12.14 0.00 0.00 -
NAPS 2.1448 2.0588 1.9742 2.0793 2.0632 1.9627 1.8799 9.16%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.67 1.66 1.64 1.80 1.69 1.60 1.85 -
P/RPS 7.10 6.91 4.89 6.82 4.25 3.76 3.52 59.43%
P/EPS 17.47 22.97 19.26 26.48 9.17 6.86 12.34 26.00%
EY 5.73 4.35 5.19 3.78 10.90 14.58 8.11 -20.62%
DY 5.99 0.00 0.00 0.00 8.88 0.00 0.00 -
P/NAPS 0.69 0.70 0.67 0.70 0.66 0.63 0.74 -4.54%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 26/08/21 25/05/21 24/02/21 25/11/20 26/08/20 -
Price 1.70 1.70 1.62 1.82 1.70 1.62 1.69 -
P/RPS 7.22 7.07 4.83 6.89 4.27 3.80 3.22 71.06%
P/EPS 17.78 23.52 19.02 26.77 9.23 6.94 11.27 35.40%
EY 5.62 4.25 5.26 3.73 10.84 14.40 8.87 -26.16%
DY 5.88 0.00 0.00 0.00 8.82 0.00 0.00 -
P/NAPS 0.70 0.72 0.66 0.71 0.67 0.64 0.67 2.95%

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