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

Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 18.66%
YoY- -20.3%
Quarter Report
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 183,332 175,690 356,456 516,152 588,999 476,948 620,699 -18.38%
PBT 136,445 100,739 133,480 222,543 253,337 220,058 298,561 -12.22%
Tax -23,987 -26,610 -39,888 -69,471 -61,952 -55,672 -75,048 -17.30%
NP 112,458 74,129 93,592 153,072 191,385 164,386 223,513 -10.81%
-
NP to SH 109,971 70,689 90,443 147,397 184,948 150,305 209,026 -10.14%
-
Tax Rate 17.58% 26.41% 29.88% 31.22% 24.45% 25.30% 25.14% -
Total Cost 70,874 101,561 262,864 363,080 397,614 312,562 397,186 -24.95%
-
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%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 481,489 - - - - - - -
Div Payout % 437.83% - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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%
NOSH 2,408,583 2,327,599 2,124,905 1,967,157 1,844,871 1,734,247 1,631,740 6.70%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 61.34% 42.19% 26.26% 29.66% 32.49% 34.47% 36.01% -
ROE 1.96% 1.29% 1.75% 2.99% 4.01% 3.57% 5.52% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 7.62 7.55 16.78 26.25 31.95 27.52 38.04 -23.49%
EPS 4.57 3.04 4.26 7.50 10.03 8.67 12.81 -15.77%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.35 2.44 2.51 2.50 2.43 2.32 0.07%
Adjusted Per Share Value based on latest NOSH - 1,967,157
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 6.98 6.69 13.58 19.66 22.44 18.17 23.65 -18.39%
EPS 4.19 2.69 3.45 5.62 7.05 5.73 7.96 -10.13%
DPS 18.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.137 2.0828 1.9742 1.8799 1.756 1.6044 1.4422 6.77%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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 20.49 22.38 9.77 7.05 7.51 8.65 6.70 20.46%
P/EPS 34.15 55.62 38.51 24.68 23.93 27.44 19.91 9.40%
EY 2.93 1.80 2.60 4.05 4.18 3.64 5.02 -8.57%
DY 12.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.67 0.74 0.96 0.98 1.10 -7.92%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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 23.37 22.51 9.65 6.44 6.48 8.61 6.76 22.95%
P/EPS 38.97 55.95 38.04 22.54 20.64 27.33 20.06 11.69%
EY 2.57 1.79 2.63 4.44 4.85 3.66 4.98 -10.43%
DY 11.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.72 0.66 0.67 0.83 0.98 1.11 -6.11%

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