[UOADEV] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 10.5%
YoY- -17.47%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 134,337 140,882 375,270 227,020 288,438 344,330 244,669 -32.87%
PBT 198,080 40,095 182,448 118,925 137,835 169,598 83,739 77.25%
Tax 13,712 -14,403 -55,068 -17,550 -22,173 -40,792 -21,160 -
NP 211,792 25,692 127,380 101,375 115,662 128,806 62,579 124.91%
-
NP to SH 208,929 23,180 124,217 112,612 101,914 125,088 59,860 129.57%
-
Tax Rate -6.92% 35.92% 30.18% 14.76% 16.09% 24.05% 25.27% -
Total Cost -77,455 115,190 247,890 125,645 172,776 215,524 182,090 -
-
Net Worth 5,151,899 4,934,718 5,190,301 5,072,339 4,860,591 4,609,345 4,738,406 5.72%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 275,243 - - - -
Div Payout % - - - 244.42% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 5,151,899 4,934,718 5,190,301 5,072,339 4,860,591 4,609,345 4,738,406 5.72%
NOSH 2,124,905 1,967,157 1,967,157 1,967,157 1,967,157 1,844,871 1,844,871 9.85%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 157.66% 18.24% 33.94% 44.65% 40.10% 37.41% 25.58% -
ROE 4.06% 0.47% 2.39% 2.22% 2.10% 2.71% 1.26% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 6.60 7.17 19.09 11.55 14.95 18.68 13.27 -37.14%
EPS 10.26 1.18 6.32 5.73 5.28 6.78 3.25 114.75%
DPS 0.00 0.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 2.53 2.51 2.64 2.58 2.52 2.50 2.57 -1.03%
Adjusted Per Share Value based on latest NOSH - 1,967,157
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.12 5.37 14.30 8.65 10.99 13.12 9.32 -32.85%
EPS 7.96 0.88 4.73 4.29 3.88 4.77 2.28 129.61%
DPS 0.00 0.00 0.00 10.49 0.00 0.00 0.00 -
NAPS 1.9627 1.8799 1.9773 1.9324 1.8517 1.756 1.8052 5.71%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.60 1.85 1.59 2.03 2.00 2.40 2.15 -
P/RPS 24.25 25.82 8.33 17.58 13.37 12.85 16.20 30.76%
P/EPS 15.59 156.91 25.17 35.44 37.85 35.37 66.22 -61.77%
EY 6.41 0.64 3.97 2.82 2.64 2.83 1.51 161.48%
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.60 0.79 0.79 0.96 0.84 -17.40%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 29/06/20 26/02/20 26/11/19 26/08/19 29/05/19 -
Price 1.62 1.69 1.81 1.98 1.91 2.07 2.30 -
P/RPS 24.56 23.58 9.48 17.15 12.77 11.08 17.33 26.08%
P/EPS 15.79 143.34 28.65 34.57 36.15 30.51 70.84 -63.13%
EY 6.33 0.70 3.49 2.89 2.77 3.28 1.41 171.39%
DY 0.00 0.00 0.00 7.07 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.69 0.77 0.76 0.83 0.89 -19.68%

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