[UOADEV] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

Announcement Date

26-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -40.67%

YoY- -20.3%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	366,664	351,380	712,912	1,032,304	1,177,998	953,896	1,241,398	-18.38%
YoY %	4.35%	-50.71%	-30.94%	-12.37%	23.49%	-23.16%	-	-
Horiz. %	29.54%	28.31%	57.43%	83.16%	94.89%	76.84%	100.00%	-
PBT	272,890	201,478	266,960	445,086	506,674	440,116	597,122	-12.22%
YoY %	35.44%	-24.53%	-40.02%	-12.16%	15.12%	-26.29%	-	-
Horiz. %	45.70%	33.74%	44.71%	74.54%	84.85%	73.71%	100.00%	-
Tax	-47,974	-53,220	-79,776	-138,942	-123,904	-111,344	-150,096	-17.30%
YoY %	9.86%	33.29%	42.58%	-12.14%	-11.28%	25.82%	-	-
Horiz. %	31.96%	35.46%	53.15%	92.57%	82.55%	74.18%	100.00%	-
NP	224,916	148,258	187,184	306,144	382,770	328,772	447,026	-10.81%
YoY %	51.71%	-20.80%	-38.86%	-20.02%	16.42%	-26.45%	-	-
Horiz. %	50.31%	33.17%	41.87%	68.48%	85.63%	73.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	219,942	141,378	180,886	294,794	369,896	300,610	418,052	-10.14%
YoY %	55.57%	-21.84%	-38.64%	-20.30%	23.05%	-28.09%	-	-
Horiz. %	52.61%	33.82%	43.27%	70.52%	88.48%	71.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.58%	26.41%	29.88%	31.22%	24.45%	25.30%	25.14%	-
YoY %	-33.43%	-11.61%	-4.29%	27.69%	-3.36%	0.64%	-	-
Horiz. %	69.93%	105.05%	118.85%	124.18%	97.26%	100.64%	100.00%	-
Total Cost	141,748	203,122	525,728	726,160	795,228	625,124	794,372	-24.95%
YoY %	-30.22%	-61.36%	-27.60%	-8.69%	27.21%	-21.31%	-	-
Horiz. %	17.84%	25.57%	66.18%	91.41%	100.11%	78.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,609,356	5,467,193	5,182,002	4,934,718	4,609,345	4,211,465	3,785,638	6.77%
YoY %	2.60%	5.50%	5.01%	7.06%	9.45%	11.25%	-	-
Horiz. %	148.17%	144.42%	136.89%	130.35%	121.76%	111.25%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	962,979	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Div Payout %	437.83%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	5,609,356	5,467,193	5,182,002	4,934,718	4,609,345	4,211,465	3,785,638	6.77%
YoY %	2.60%	5.50%	5.01%	7.06%	9.45%	11.25%	-	-
Horiz. %	148.17%	144.42%	136.89%	130.35%	121.76%	111.25%	100.00%	-
NOSH	2,408,583	2,327,599	2,124,905	1,967,157	1,844,871	1,734,247	1,631,740	6.70%
YoY %	3.48%	9.54%	8.02%	6.63%	6.38%	6.28%	-	-
Horiz. %	147.61%	142.65%	130.22%	120.56%	113.06%	106.28%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	61.34%	42.19%	26.26%	29.66%	32.49%	34.47%	36.01%	-
YoY %	45.39%	60.66%	-11.46%	-8.71%	-5.74%	-4.28%	-	-
Horiz. %	170.34%	117.16%	72.92%	82.37%	90.22%	95.72%	100.00%	-
ROE	3.92%	2.59%	3.49%	5.97%	8.02%	7.14%	11.04%	-
YoY %	51.35%	-25.79%	-41.54%	-25.56%	12.32%	-35.33%	-	-
Horiz. %	35.51%	23.46%	31.61%	54.08%	72.64%	64.67%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	15.23	15.10	33.57	52.51	63.89	55.04	76.08	-23.50%
YoY %	0.86%	-55.02%	-36.07%	-17.81%	16.08%	-27.66%	-	-
Horiz. %	20.02%	19.85%	44.12%	69.02%	83.98%	72.34%	100.00%	-
EPS	9.14	6.08	8.52	15.00	20.06	17.34	25.62	-15.77%
YoY %	50.33%	-28.64%	-43.20%	-25.22%	15.69%	-32.32%	-	-
Horiz. %	35.68%	23.73%	33.26%	58.55%	78.30%	67.68%	100.00%	-
DPS	40.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	2.33	2.35	2.44	2.51	2.50	2.43	2.32	0.07%
YoY %	-0.85%	-3.69%	-2.79%	0.40%	2.88%	4.74%	-	-
Horiz. %	100.43%	101.29%	105.17%	108.19%	107.76%	104.74%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,967,157
RPS	13.97	13.39	27.16	39.33	44.88	36.34	47.29	-18.38%
YoY %	4.33%	-50.70%	-30.94%	-12.37%	23.50%	-23.16%	-	-
Horiz. %	29.54%	28.31%	57.43%	83.17%	94.90%	76.84%	100.00%	-
EPS	8.38	5.39	6.89	11.23	14.09	11.45	15.93	-10.14%
YoY %	55.47%	-21.77%	-38.65%	-20.30%	23.06%	-28.12%	-	-
Horiz. %	52.61%	33.84%	43.25%	70.50%	88.45%	71.88%	100.00%	-
DPS	36.69	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	2.137	2.0828	1.9742	1.8799	1.756	1.6044	1.4422	6.77%
YoY %	2.60%	5.50%	5.02%	7.06%	9.45%	11.25%	-	-
Horiz. %	148.18%	144.42%	136.89%	130.35%	121.76%	111.25%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.56	1.69	1.64	1.85	2.40	2.38	2.55	-
P/RPS	10.24	11.19	4.89	3.52	3.76	4.32	3.35	20.45%
YoY %	-8.49%	128.83%	38.92%	-6.38%	-12.96%	28.96%	-	-
Horiz. %	305.67%	334.03%	145.97%	105.07%	112.24%	128.96%	100.00%	-
P/EPS	17.08	27.81	19.26	12.34	11.96	13.72	9.95	9.41%
YoY %	-38.58%	44.39%	56.08%	3.18%	-12.83%	37.89%	-	-
Horiz. %	171.66%	279.50%	193.57%	124.02%	120.20%	137.89%	100.00%	-
EY	5.86	3.60	5.19	8.11	8.36	7.29	10.05	-8.59%
YoY %	62.78%	-30.64%	-36.00%	-2.99%	14.68%	-27.46%	-	-
Horiz. %	58.31%	35.82%	51.64%	80.70%	83.18%	72.54%	100.00%	-
DY	25.64	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	0.67	0.72	0.67	0.74	0.96	0.98	1.10	-7.92%
YoY %	-6.94%	7.46%	-9.46%	-22.92%	-2.04%	-10.91%	-	-
Horiz. %	60.91%	65.45%	60.91%	67.27%	87.27%	89.09%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	23/08/22	26/08/21	26/08/20	26/08/19	28/08/18	23/08/17	-
Price	1.78	1.70	1.62	1.69	2.07	2.37	2.57	-
P/RPS	11.69	11.26	4.83	3.22	3.24	4.31	3.38	22.96%
YoY %	3.82%	133.13%	50.00%	-0.62%	-24.83%	27.51%	-	-
Horiz. %	345.86%	333.14%	142.90%	95.27%	95.86%	127.51%	100.00%	-
P/EPS	19.48	27.97	19.02	11.27	10.32	13.66	10.03	11.69%
YoY %	-30.35%	47.06%	68.77%	9.21%	-24.45%	36.19%	-	-
Horiz. %	194.22%	278.86%	189.63%	112.36%	102.89%	136.19%	100.00%	-
EY	5.13	3.57	5.26	8.87	9.69	7.32	9.97	-10.47%
YoY %	43.70%	-32.13%	-40.70%	-8.46%	32.38%	-26.58%	-	-
Horiz. %	51.45%	35.81%	52.76%	88.97%	97.19%	73.42%	100.00%	-
DY	22.47	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	0.76	0.72	0.66	0.67	0.83	0.98	1.11	-6.11%
YoY %	5.56%	9.09%	-1.49%	-19.28%	-15.31%	-11.71%	-	-
Horiz. %	68.47%	64.86%	59.46%	60.36%	74.77%	88.29%	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