[UOADEV] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 50.6%
YoY- 134.48%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 54,576 136,445 54,583 216,283 140,173 194,108 134,337 -45.17%
PBT 38,188 136,128 47,084 80,403 53,077 59,333 198,080 -66.66%
Tax -10,912 -35,695 -12,765 -24,519 -15,369 -24,464 13,712 -
NP 27,276 100,433 34,319 55,884 37,708 34,869 211,792 -74.52%
-
NP to SH 25,385 98,857 33,147 54,352 36,091 34,962 208,929 -75.50%
-
Tax Rate 28.57% 26.22% 27.11% 30.50% 28.96% 41.23% -6.92% -
Total Cost 27,300 36,012 20,264 160,399 102,465 159,239 -77,455 -
-
Net Worth 5,653,311 5,630,046 5,404,069 5,182,002 5,458,092 5,415,616 5,151,899 6.39%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 232,646 - - - 318,565 - -
Div Payout % - 235.34% - - - 911.18% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 5,653,311 5,630,046 5,404,069 5,182,002 5,458,092 5,415,616 5,151,899 6.39%
NOSH 2,327,599 2,327,599 2,327,599 2,124,905 2,124,905 2,124,905 2,124,905 6.26%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 49.98% 73.61% 62.87% 25.84% 26.90% 17.96% 157.66% -
ROE 0.45% 1.76% 0.61% 1.05% 0.66% 0.65% 4.06% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 2.35 5.86 2.39 10.18 6.60 9.14 6.60 -49.79%
EPS 1.09 4.25 1.45 2.56 1.70 1.65 10.26 -77.59%
DPS 0.00 10.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 2.43 2.42 2.37 2.44 2.57 2.55 2.53 -2.65%
Adjusted Per Share Value based on latest NOSH - 2,124,905
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 2.08 5.20 2.08 8.24 5.34 7.39 5.12 -45.17%
EPS 0.97 3.77 1.26 2.07 1.37 1.33 7.96 -75.45%
DPS 0.00 8.86 0.00 0.00 0.00 12.14 0.00 -
NAPS 2.1537 2.1448 2.0588 1.9742 2.0793 2.0632 1.9627 6.39%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.76 1.67 1.66 1.64 1.80 1.69 1.60 -
P/RPS 75.03 28.47 69.35 16.10 27.27 18.49 24.25 112.47%
P/EPS 161.30 39.30 114.19 64.08 105.92 102.66 15.59 375.49%
EY 0.62 2.54 0.88 1.56 0.94 0.97 6.41 -78.95%
DY 0.00 5.99 0.00 0.00 0.00 8.88 0.00 -
P/NAPS 0.72 0.69 0.70 0.67 0.70 0.66 0.63 9.31%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 24/02/22 26/11/21 26/08/21 25/05/21 24/02/21 25/11/20 -
Price 1.90 1.70 1.70 1.62 1.82 1.70 1.62 -
P/RPS 80.99 28.99 71.02 15.91 27.57 18.60 24.56 121.70%
P/EPS 174.13 40.01 116.94 63.30 107.10 103.27 15.79 396.16%
EY 0.57 2.50 0.86 1.58 0.93 0.97 6.33 -79.93%
DY 0.00 5.88 0.00 0.00 0.00 8.82 0.00 -
P/NAPS 0.78 0.70 0.72 0.66 0.71 0.67 0.64 14.11%

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