[UOADEV] YoY TTM Result on 30-Jun-2019 [#2]

Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 1.74%
YoY- -4.37%
Quarter Report
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 366,718 684,901 1,031,610 1,375,728 937,851 1,120,912 1,499,756 -20.91%
PBT 283,951 390,893 479,303 539,129 577,558 914,090 729,579 -14.54%
Tax -75,070 -50,640 -109,194 -100,532 -109,907 -223,292 -172,216 -12.91%
NP 208,881 340,253 370,109 438,597 467,651 690,798 557,363 -15.08%
-
NP to SH 202,693 334,334 361,923 413,559 432,461 665,449 489,908 -13.67%
-
Tax Rate 26.44% 12.95% 22.78% 18.65% 19.03% 24.43% 23.60% -
Total Cost 157,837 344,648 661,501 937,131 470,200 430,114 942,393 -25.74%
-
Net Worth 5,467,193 5,182,002 4,934,718 4,609,345 4,211,465 3,786,308 3,147,438 9.63%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 232,646 318,565 275,243 258,123 259,967 244,701 227,907 0.34%
Div Payout % 114.78% 95.28% 76.05% 62.42% 60.11% 36.77% 46.52% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 5,467,193 5,182,002 4,934,718 4,609,345 4,211,465 3,786,308 3,147,438 9.63%
NOSH 2,327,599 2,124,905 1,967,157 1,844,871 1,734,247 1,632,029 1,520,501 7.35%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 56.96% 49.68% 35.88% 31.88% 49.86% 61.63% 37.16% -
ROE 3.71% 6.45% 7.33% 8.97% 10.27% 17.58% 15.57% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 15.76 32.25 52.47 74.62 54.11 68.68 98.64 -26.32%
EPS 8.71 15.74 18.41 22.43 24.95 40.77 32.22 -19.58%
DPS 10.00 15.00 14.00 14.00 15.00 15.00 15.00 -6.53%
NAPS 2.35 2.44 2.51 2.50 2.43 2.32 2.07 2.13%
Adjusted Per Share Value based on latest NOSH - 1,844,871
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 13.97 26.09 39.30 52.41 35.73 42.70 57.14 -20.91%
EPS 7.72 12.74 13.79 15.76 16.48 25.35 18.66 -13.67%
DPS 8.86 12.14 10.49 9.83 9.90 9.32 8.68 0.34%
NAPS 2.0828 1.9742 1.8799 1.756 1.6044 1.4424 1.1991 9.63%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.69 1.64 1.85 2.40 2.38 2.55 2.19 -
P/RPS 10.72 5.09 3.53 3.22 4.40 3.71 2.22 29.99%
P/EPS 19.40 10.42 10.05 10.70 9.54 6.25 6.80 19.08%
EY 5.16 9.60 9.95 9.35 10.48 15.99 14.71 -16.01%
DY 5.92 9.15 7.57 5.83 6.30 5.88 6.85 -2.40%
P/NAPS 0.72 0.67 0.74 0.96 0.98 1.10 1.06 -6.24%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 26/08/21 26/08/20 26/08/19 28/08/18 23/08/17 24/08/16 -
Price 1.70 1.62 1.69 2.06 2.37 2.57 2.39 -
P/RPS 10.78 5.02 3.22 2.76 4.38 3.74 2.42 28.25%
P/EPS 19.51 10.29 9.18 9.18 9.50 6.30 7.42 17.47%
EY 5.12 9.72 10.89 10.89 10.53 15.87 13.48 -14.89%
DY 5.88 9.26 8.28 6.80 6.33 5.84 6.28 -1.09%
P/NAPS 0.72 0.66 0.67 0.82 0.98 1.11 1.15 -7.50%

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