[UOADEV] YoY TTM 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- -21.97%
YoY- -12.49%
Quarter Report
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 459,295 366,718 684,901 1,031,610 1,375,728 937,851 1,120,912 -13.81%
PBT 322,919 283,951 390,893 479,303 539,129 577,558 914,090 -15.91%
Tax -61,830 -75,070 -50,640 -109,194 -100,532 -109,907 -223,292 -19.25%
NP 261,089 208,881 340,253 370,109 438,597 467,651 690,798 -14.96%
-
NP to SH 259,219 202,693 334,334 361,923 413,559 432,461 665,449 -14.53%
-
Tax Rate 19.15% 26.44% 12.95% 22.78% 18.65% 19.03% 24.43% -
Total Cost 198,206 157,837 344,648 661,501 937,131 470,200 430,114 -12.10%
-
Net Worth 5,609,356 5,467,193 5,182,002 4,934,718 4,609,345 4,211,465 3,786,308 6.76%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 722,234 232,646 318,565 275,243 258,123 259,967 244,701 19.75%
Div Payout % 278.62% 114.78% 95.28% 76.05% 62.42% 60.11% 36.77% -
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 3,786,308 6.76%
NOSH 2,408,583 2,327,599 2,124,905 1,967,157 1,844,871 1,734,247 1,632,029 6.69%
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 56.85% 56.96% 49.68% 35.88% 31.88% 49.86% 61.63% -
ROE 4.62% 3.71% 6.45% 7.33% 8.97% 10.27% 17.58% -
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 19.08 15.76 32.25 52.47 74.62 54.11 68.68 -19.21%
EPS 10.77 8.71 15.74 18.41 22.43 24.95 40.77 -19.88%
DPS 30.00 10.00 15.00 14.00 14.00 15.00 15.00 12.24%
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 17.50 13.97 26.09 39.30 52.41 35.73 42.70 -13.80%
EPS 9.88 7.72 12.74 13.79 15.76 16.48 25.35 -14.52%
DPS 27.51 8.86 12.14 10.49 9.83 9.90 9.32 19.75%
NAPS 2.137 2.0828 1.9742 1.8799 1.756 1.6044 1.4424 6.76%
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 8.18 10.72 5.09 3.53 3.22 4.40 3.71 14.07%
P/EPS 14.49 19.40 10.42 10.05 10.70 9.54 6.25 15.03%
EY 6.90 5.16 9.60 9.95 9.35 10.48 15.99 -13.06%
DY 19.23 5.92 9.15 7.57 5.83 6.30 5.88 21.82%
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 2.06 2.37 2.57 -
P/RPS 9.33 10.78 5.02 3.22 2.76 4.38 3.74 16.44%
P/EPS 16.53 19.51 10.29 9.18 9.18 9.50 6.30 17.43%
EY 6.05 5.12 9.72 10.89 10.89 10.53 15.87 -14.84%
DY 16.85 5.88 9.26 8.28 6.80 6.33 5.84 19.30%
P/NAPS 0.76 0.72 0.66 0.67 0.82 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