[UOADEV] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 801.33%
YoY- 105.01%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 216,283 140,173 194,108 134,337 140,882 375,270 227,020 -3.18%
PBT 80,403 53,077 59,333 198,080 40,095 182,448 118,925 -22.98%
Tax -24,519 -15,369 -24,464 13,712 -14,403 -55,068 -17,550 24.99%
NP 55,884 37,708 34,869 211,792 25,692 127,380 101,375 -32.79%
-
NP to SH 54,352 36,091 34,962 208,929 23,180 124,217 112,612 -38.49%
-
Tax Rate 30.50% 28.96% 41.23% -6.92% 35.92% 30.18% 14.76% -
Total Cost 160,399 102,465 159,239 -77,455 115,190 247,890 125,645 17.69%
-
Net Worth 5,182,002 5,458,092 5,415,616 5,151,899 4,934,718 5,190,301 5,072,339 1.43%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 318,565 - - - 275,243 -
Div Payout % - - 911.18% - - - 244.42% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 5,182,002 5,458,092 5,415,616 5,151,899 4,934,718 5,190,301 5,072,339 1.43%
NOSH 2,124,905 2,124,905 2,124,905 2,124,905 1,967,157 1,967,157 1,967,157 5.28%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 25.84% 26.90% 17.96% 157.66% 18.24% 33.94% 44.65% -
ROE 1.05% 0.66% 0.65% 4.06% 0.47% 2.39% 2.22% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.18 6.60 9.14 6.60 7.17 19.09 11.55 -8.07%
EPS 2.56 1.70 1.65 10.26 1.18 6.32 5.73 -41.58%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 14.00 -
NAPS 2.44 2.57 2.55 2.53 2.51 2.64 2.58 -3.65%
Adjusted Per Share Value based on latest NOSH - 2,124,905
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.24 5.34 7.39 5.12 5.37 14.30 8.65 -3.18%
EPS 2.07 1.37 1.33 7.96 0.88 4.73 4.29 -38.50%
DPS 0.00 0.00 12.14 0.00 0.00 0.00 10.49 -
NAPS 1.9742 2.0793 2.0632 1.9627 1.8799 1.9773 1.9324 1.43%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.64 1.80 1.69 1.60 1.85 1.59 2.03 -
P/RPS 16.10 27.27 18.49 24.25 25.82 8.33 17.58 -5.69%
P/EPS 64.08 105.92 102.66 15.59 156.91 25.17 35.44 48.47%
EY 1.56 0.94 0.97 6.41 0.64 3.97 2.82 -32.63%
DY 0.00 0.00 8.88 0.00 0.00 0.00 6.90 -
P/NAPS 0.67 0.70 0.66 0.63 0.74 0.60 0.79 -10.41%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 25/05/21 24/02/21 25/11/20 26/08/20 29/06/20 26/02/20 -
Price 1.62 1.82 1.70 1.62 1.69 1.81 1.98 -
P/RPS 15.91 27.57 18.60 24.56 23.58 9.48 17.15 -4.88%
P/EPS 63.30 107.10 103.27 15.79 143.34 28.65 34.57 49.72%
EY 1.58 0.93 0.97 6.33 0.70 3.49 2.89 -33.16%
DY 0.00 0.00 8.82 0.00 0.00 0.00 7.07 -
P/NAPS 0.66 0.71 0.67 0.64 0.67 0.69 0.77 -9.77%

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