[UOADEV] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -39.01%
YoY- -84.13%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 121,114 54,576 136,445 54,583 216,283 140,173 194,108 -27.04%
PBT 62,551 38,188 136,128 47,084 80,403 53,077 59,333 3.59%
Tax -15,698 -10,912 -35,695 -12,765 -24,519 -15,369 -24,464 -25.66%
NP 46,853 27,276 100,433 34,319 55,884 37,708 34,869 21.83%
-
NP to SH 45,304 25,385 98,857 33,147 54,352 36,091 34,962 18.91%
-
Tax Rate 25.10% 28.57% 26.22% 27.11% 30.50% 28.96% 41.23% -
Total Cost 74,261 27,300 36,012 20,264 160,399 102,465 159,239 -39.94%
-
Net Worth 5,467,193 5,653,311 5,630,046 5,404,069 5,182,002 5,458,092 5,415,616 0.63%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 232,646 - - - 318,565 -
Div Payout % - - 235.34% - - - 911.18% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 5,467,193 5,653,311 5,630,046 5,404,069 5,182,002 5,458,092 5,415,616 0.63%
NOSH 2,327,599 2,327,599 2,327,599 2,327,599 2,124,905 2,124,905 2,124,905 6.28%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 38.69% 49.98% 73.61% 62.87% 25.84% 26.90% 17.96% -
ROE 0.83% 0.45% 1.76% 0.61% 1.05% 0.66% 0.65% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.21 2.35 5.86 2.39 10.18 6.60 9.14 -31.32%
EPS 1.95 1.09 4.25 1.45 2.56 1.70 1.65 11.81%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 15.00 -
NAPS 2.35 2.43 2.42 2.37 2.44 2.57 2.55 -5.31%
Adjusted Per Share Value based on latest NOSH - 2,327,599
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.61 2.08 5.20 2.08 8.24 5.34 7.39 -27.05%
EPS 1.73 0.97 3.77 1.26 2.07 1.37 1.33 19.21%
DPS 0.00 0.00 8.86 0.00 0.00 0.00 12.14 -
NAPS 2.0828 2.1537 2.1448 2.0588 1.9742 2.0793 2.0632 0.63%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.69 1.76 1.67 1.66 1.64 1.80 1.69 -
P/RPS 32.46 75.03 28.47 69.35 16.10 27.27 18.49 45.67%
P/EPS 86.79 161.30 39.30 114.19 64.08 105.92 102.66 -10.61%
EY 1.15 0.62 2.54 0.88 1.56 0.94 0.97 12.05%
DY 0.00 0.00 5.99 0.00 0.00 0.00 8.88 -
P/NAPS 0.72 0.72 0.69 0.70 0.67 0.70 0.66 5.98%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 30/05/22 24/02/22 26/11/21 26/08/21 25/05/21 24/02/21 -
Price 1.70 1.90 1.70 1.70 1.62 1.82 1.70 -
P/RPS 32.66 80.99 28.99 71.02 15.91 27.57 18.60 45.69%
P/EPS 87.30 174.13 40.01 116.94 63.30 107.10 103.27 -10.62%
EY 1.15 0.57 2.50 0.86 1.58 0.93 0.97 12.05%
DY 0.00 0.00 5.88 0.00 0.00 0.00 8.82 -
P/NAPS 0.72 0.78 0.70 0.72 0.66 0.71 0.67 4.92%

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