[UOADEV] QoQ TTM Result on 31-Dec-2021 [#4]

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

Announcement Date

24-Feb-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Dec-2021 [#4]

Profit Trend

QoQ- 40.3%

YoY- -43.15%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
TTM Result
Revenue	475,576	366,718	461,887	547,484	605,147	684,901	609,500	-15.23%
YoY %	29.68%	-20.60%	-15.63%	-9.53%	-11.64%	12.37%	-	-
Horiz. %	78.03%	60.17%	75.78%	89.83%	99.29%	112.37%	100.00%	-
PBT	349,516	283,951	301,803	316,692	239,897	390,893	350,585	-0.20%
YoY %	23.09%	-5.92%	-4.70%	32.01%	-38.63%	11.50%	-	-
Horiz. %	99.70%	80.99%	86.09%	90.33%	68.43%	111.50%	100.00%	-
Tax	-77,277	-75,070	-83,891	-88,348	-77,117	-50,640	-40,524	53.71%
YoY %	-2.94%	10.51%	5.04%	-14.56%	-52.28%	-24.96%	-	-
Horiz. %	190.69%	185.25%	207.02%	218.01%	190.30%	124.96%	100.00%	-
NP	272,239	208,881	217,912	228,344	162,780	340,253	310,061	-8.29%
YoY %	30.33%	-4.14%	-4.57%	40.28%	-52.16%	9.74%	-	-
Horiz. %	87.80%	67.37%	70.28%	73.64%	52.50%	109.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	265,739	202,693	211,741	222,447	158,552	334,334	303,162	-8.40%
YoY %	31.10%	-4.27%	-4.81%	40.30%	-52.58%	10.28%	-	-
Horiz. %	87.66%	66.86%	69.84%	73.38%	52.30%	110.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.11%	26.44%	27.80%	27.90%	32.15%	12.95%	11.56%	-
YoY %	-16.38%	-4.89%	-0.36%	-13.22%	148.26%	12.02%	-	-
Horiz. %	191.26%	228.72%	240.48%	241.35%	278.11%	112.02%	100.00%	-
Total Cost	203,337	157,837	243,975	319,140	442,367	344,648	299,439	-22.72%
YoY %	28.83%	-35.31%	-23.55%	-27.86%	28.35%	15.10%	-	-
Horiz. %	67.91%	52.71%	81.48%	106.58%	147.73%	115.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,640,032	5,467,193	5,653,311	5,630,046	5,404,069	5,182,002	5,458,092	2.20%
YoY %	3.16%	-3.29%	0.41%	4.18%	4.29%	-5.06%	-	-
Horiz. %	103.33%	100.17%	103.58%	103.15%	99.01%	94.94%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	232,646	232,646	232,646	232,646	318,565	318,565	318,565	-18.88%
YoY %	0.00%	0.00%	0.00%	-26.97%	0.00%	0.00%	-	-
Horiz. %	73.03%	73.03%	73.03%	73.03%	100.00%	100.00%	100.00%	-
Div Payout %	87.55%	114.78%	109.87%	104.59%	200.92%	95.28%	105.08%	-
YoY %	-23.72%	4.47%	5.05%	-47.94%	110.87%	-9.33%	-	-
Horiz. %	83.32%	109.23%	104.56%	99.53%	191.21%	90.67%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	5,640,032	5,467,193	5,653,311	5,630,046	5,404,069	5,182,002	5,458,092	2.20%
YoY %	3.16%	-3.29%	0.41%	4.18%	4.29%	-5.06%	-	-
Horiz. %	103.33%	100.17%	103.58%	103.15%	99.01%	94.94%	100.00%	-
NOSH	2,408,583	2,327,599	2,327,599	2,327,599	2,327,599	2,124,905	2,124,905	8.70%
YoY %	3.48%	0.00%	0.00%	0.00%	9.54%	0.00%	-	-
Horiz. %	113.35%	109.54%	109.54%	109.54%	109.54%	100.00%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	57.24%	56.96%	47.18%	41.71%	26.90%	49.68%	50.87%	-
YoY %	0.49%	20.73%	13.11%	55.06%	-45.85%	-2.34%	-	-
Horiz. %	112.52%	111.97%	92.75%	81.99%	52.88%	97.66%	100.00%	-
ROE	4.71%	3.71%	3.75%	3.95%	2.93%	6.45%	5.55%	-
YoY %	26.95%	-1.07%	-5.06%	34.81%	-54.57%	16.22%	-	-
Horiz. %	84.86%	66.85%	67.57%	71.17%	52.79%	116.22%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	19.90	15.76	19.85	23.53	26.54	32.25	28.70	-21.64%
YoY %	26.27%	-20.60%	-15.64%	-11.34%	-17.71%	12.37%	-	-
Horiz. %	69.34%	54.91%	69.16%	81.99%	92.47%	112.37%	100.00%	-
EPS	11.12	8.71	9.10	9.56	6.95	15.74	14.27	-15.30%
YoY %	27.67%	-4.29%	-4.81%	37.55%	-55.84%	10.30%	-	-
Horiz. %	77.93%	61.04%	63.77%	66.99%	48.70%	110.30%	100.00%	-
DPS	9.73	10.00	10.00	10.00	13.97	15.00	15.00	-25.04%
YoY %	-2.70%	0.00%	0.00%	-28.42%	-6.87%	0.00%	-	-
Horiz. %	64.87%	66.67%	66.67%	66.67%	93.13%	100.00%	100.00%	-
NAPS	2.36	2.35	2.43	2.42	2.37	2.44	2.57	-5.51%
YoY %	0.43%	-3.29%	0.41%	2.11%	-2.87%	-5.06%	-	-
Horiz. %	91.83%	91.44%	94.55%	94.16%	92.22%	94.94%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 2,327,599
RPS	18.12	13.97	17.60	20.86	23.05	26.09	23.22	-15.22%
YoY %	29.71%	-20.63%	-15.63%	-9.50%	-11.65%	12.36%	-	-
Horiz. %	78.04%	60.16%	75.80%	89.84%	99.27%	112.36%	100.00%	-
EPS	10.12	7.72	8.07	8.47	6.04	12.74	11.55	-8.42%
YoY %	31.09%	-4.34%	-4.72%	40.23%	-52.59%	10.30%	-	-
Horiz. %	87.62%	66.84%	69.87%	73.33%	52.29%	110.30%	100.00%	-
DPS	8.86	8.86	8.86	8.86	12.14	12.14	12.14	-18.92%
YoY %	0.00%	0.00%	0.00%	-27.02%	0.00%	0.00%	-	-
Horiz. %	72.98%	72.98%	72.98%	72.98%	100.00%	100.00%	100.00%	-
NAPS	2.1486	2.0828	2.1537	2.1448	2.0588	1.9742	2.0793	2.20%
YoY %	3.16%	-3.29%	0.41%	4.18%	4.29%	-5.05%	-	-
Horiz. %	103.33%	100.17%	103.58%	103.15%	99.01%	94.95%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	1.63	1.69	1.76	1.67	1.66	1.64	1.80	-
P/RPS	8.19	10.72	8.86	7.10	6.25	5.09	6.27	19.47%
YoY %	-23.60%	20.99%	24.79%	13.60%	22.79%	-18.82%	-	-
Horiz. %	130.62%	170.97%	141.31%	113.24%	99.68%	81.18%	100.00%	-
P/EPS	14.66	19.40	19.34	17.47	23.87	10.42	12.61	10.55%
YoY %	-24.43%	0.31%	10.70%	-26.81%	129.08%	-17.37%	-	-
Horiz. %	116.26%	153.85%	153.37%	138.54%	189.29%	82.63%	100.00%	-
EY	6.82	5.16	5.17	5.73	4.19	9.60	7.93	-9.55%
YoY %	32.17%	-0.19%	-9.77%	36.75%	-56.35%	21.06%	-	-
Horiz. %	86.00%	65.07%	65.20%	72.26%	52.84%	121.06%	100.00%	-
DY	5.97	5.92	5.68	5.99	8.42	9.15	8.33	-19.89%
YoY %	0.84%	4.23%	-5.18%	-28.86%	-7.98%	9.84%	-	-
Horiz. %	71.67%	71.07%	68.19%	71.91%	101.08%	109.84%	100.00%	-
P/NAPS	0.69	0.72	0.72	0.69	0.70	0.67	0.70	-0.95%
YoY %	-4.17%	0.00%	4.35%	-1.43%	4.48%	-4.29%	-	-
Horiz. %	98.57%	102.86%	102.86%	98.57%	100.00%	95.71%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	29/11/22	23/08/22	30/05/22	24/02/22	26/11/21	26/08/21	25/05/21	-
Price	1.60	1.70	1.90	1.70	1.70	1.62	1.82	-
P/RPS	8.04	10.78	9.57	7.22	6.41	5.02	6.34	17.14%
YoY %	-25.42%	12.64%	32.55%	12.64%	27.69%	-20.82%	-	-
Horiz. %	126.81%	170.03%	150.95%	113.88%	101.10%	79.18%	100.00%	-
P/EPS	14.39	19.51	20.88	17.78	24.45	10.29	12.75	8.39%
YoY %	-26.24%	-6.56%	17.44%	-27.28%	137.61%	-19.29%	-	-
Horiz. %	112.86%	153.02%	163.76%	139.45%	191.76%	80.71%	100.00%	-
EY	6.95	5.12	4.79	5.62	4.09	9.72	7.84	-7.71%
YoY %	35.74%	6.89%	-14.77%	37.41%	-57.92%	23.98%	-	-
Horiz. %	88.65%	65.31%	61.10%	71.68%	52.17%	123.98%	100.00%	-
DY	6.08	5.88	5.26	5.88	8.22	9.26	8.24	-18.32%
YoY %	3.40%	11.79%	-10.54%	-28.47%	-11.23%	12.38%	-	-
Horiz. %	73.79%	71.36%	63.83%	71.36%	99.76%	112.38%	100.00%	-
P/NAPS	0.68	0.72	0.78	0.70	0.72	0.66	0.71	-2.83%
YoY %	-5.56%	-7.69%	11.43%	-2.78%	9.09%	-7.04%	-	-
Horiz. %	95.77%	101.41%	109.86%	98.59%	101.41%	92.96%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos