[UOADEV] YoY TTM 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- -21.97%

YoY- -12.49%

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
TTM Result
Revenue	459,295	366,718	684,901	1,031,610	1,375,728	937,851	1,120,912	-13.81%
YoY %	25.24%	-46.46%	-33.61%	-25.01%	46.69%	-16.33%	-	-
Horiz. %	40.98%	32.72%	61.10%	92.03%	122.73%	83.67%	100.00%	-
PBT	322,919	283,951	390,893	479,303	539,129	577,558	914,090	-15.91%
YoY %	13.72%	-27.36%	-18.45%	-11.10%	-6.65%	-36.82%	-	-
Horiz. %	35.33%	31.06%	42.76%	52.43%	58.98%	63.18%	100.00%	-
Tax	-61,830	-75,070	-50,640	-109,194	-100,532	-109,907	-223,292	-19.25%
YoY %	17.64%	-48.24%	53.62%	-8.62%	8.53%	50.78%	-	-
Horiz. %	27.69%	33.62%	22.68%	48.90%	45.02%	49.22%	100.00%	-
NP	261,089	208,881	340,253	370,109	438,597	467,651	690,798	-14.96%
YoY %	24.99%	-38.61%	-8.07%	-15.62%	-6.21%	-32.30%	-	-
Horiz. %	37.80%	30.24%	49.26%	53.58%	63.49%	67.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	259,219	202,693	334,334	361,923	413,559	432,461	665,449	-14.53%
YoY %	27.89%	-39.37%	-7.62%	-12.49%	-4.37%	-35.01%	-	-
Horiz. %	38.95%	30.46%	50.24%	54.39%	62.15%	64.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.15%	26.44%	12.95%	22.78%	18.65%	19.03%	24.43%	-
YoY %	-27.57%	104.17%	-43.15%	22.14%	-2.00%	-22.10%	-	-
Horiz. %	78.39%	108.23%	53.01%	93.25%	76.34%	77.90%	100.00%	-
Total Cost	198,206	157,837	344,648	661,501	937,131	470,200	430,114	-12.10%
YoY %	25.58%	-54.20%	-47.90%	-29.41%	99.30%	9.32%	-	-
Horiz. %	46.08%	36.70%	80.13%	153.80%	217.88%	109.32%	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	3,786,308	6.76%
YoY %	2.60%	5.50%	5.01%	7.06%	9.45%	11.23%	-	-
Horiz. %	148.15%	144.39%	136.86%	130.33%	121.74%	111.23%	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	722,234	232,646	318,565	275,243	258,123	259,967	244,701	19.75%
YoY %	210.44%	-26.97%	15.74%	6.63%	-0.71%	6.24%	-	-
Horiz. %	295.15%	95.07%	130.19%	112.48%	105.49%	106.24%	100.00%	-
Div Payout %	278.62%	114.78%	95.28%	76.05%	62.42%	60.11%	36.77%	-
YoY %	142.74%	20.47%	25.29%	21.84%	3.84%	63.48%	-	-
Horiz. %	757.74%	312.16%	259.12%	206.83%	169.76%	163.48%	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	3,786,308	6.76%
YoY %	2.60%	5.50%	5.01%	7.06%	9.45%	11.23%	-	-
Horiz. %	148.15%	144.39%	136.86%	130.33%	121.74%	111.23%	100.00%	-
NOSH	2,408,583	2,327,599	2,124,905	1,967,157	1,844,871	1,734,247	1,632,029	6.69%
YoY %	3.48%	9.54%	8.02%	6.63%	6.38%	6.26%	-	-
Horiz. %	147.58%	142.62%	130.20%	120.53%	113.04%	106.26%	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	56.85%	56.96%	49.68%	35.88%	31.88%	49.86%	61.63%	-
YoY %	-0.19%	14.65%	38.46%	12.55%	-36.06%	-19.10%	-	-
Horiz. %	92.24%	92.42%	80.61%	58.22%	51.73%	80.90%	100.00%	-
ROE	4.62%	3.71%	6.45%	7.33%	8.97%	10.27%	17.58%	-
YoY %	24.53%	-42.48%	-12.01%	-18.28%	-12.66%	-41.58%	-	-
Horiz. %	26.28%	21.10%	36.69%	41.70%	51.02%	58.42%	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	19.08	15.76	32.25	52.47	74.62	54.11	68.68	-19.21%
YoY %	21.07%	-51.13%	-38.54%	-29.68%	37.90%	-21.21%	-	-
Horiz. %	27.78%	22.95%	46.96%	76.40%	108.65%	78.79%	100.00%	-
EPS	10.77	8.71	15.74	18.41	22.43	24.95	40.77	-19.88%
YoY %	23.65%	-44.66%	-14.50%	-17.92%	-10.10%	-38.80%	-	-
Horiz. %	26.42%	21.36%	38.61%	45.16%	55.02%	61.20%	100.00%	-
DPS	30.00	10.00	15.00	14.00	14.00	15.00	15.00	12.24%
YoY %	200.00%	-33.33%	7.14%	0.00%	-6.67%	0.00%	-	-
Horiz. %	200.00%	66.67%	100.00%	93.33%	93.33%	100.00%	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	17.50	13.97	26.09	39.30	52.41	35.73	42.70	-13.80%
YoY %	25.27%	-46.45%	-33.61%	-25.01%	46.68%	-16.32%	-	-
Horiz. %	40.98%	32.72%	61.10%	92.04%	122.74%	83.68%	100.00%	-
EPS	9.88	7.72	12.74	13.79	15.76	16.48	25.35	-14.52%
YoY %	27.98%	-39.40%	-7.61%	-12.50%	-4.37%	-34.99%	-	-
Horiz. %	38.97%	30.45%	50.26%	54.40%	62.17%	65.01%	100.00%	-
DPS	27.51	8.86	12.14	10.49	9.83	9.90	9.32	19.75%
YoY %	210.50%	-27.02%	15.73%	6.71%	-0.71%	6.22%	-	-
Horiz. %	295.17%	95.06%	130.26%	112.55%	105.47%	106.22%	100.00%	-
NAPS	2.137	2.0828	1.9742	1.8799	1.756	1.6044	1.4424	6.76%
YoY %	2.60%	5.50%	5.02%	7.06%	9.45%	11.23%	-	-
Horiz. %	148.16%	144.40%	136.87%	130.33%	121.74%	111.23%	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	8.18	10.72	5.09	3.53	3.22	4.40	3.71	14.07%
YoY %	-23.69%	110.61%	44.19%	9.63%	-26.82%	18.60%	-	-
Horiz. %	220.49%	288.95%	137.20%	95.15%	86.79%	118.60%	100.00%	-
P/EPS	14.49	19.40	10.42	10.05	10.70	9.54	6.25	15.03%
YoY %	-25.31%	86.18%	3.68%	-6.07%	12.16%	52.64%	-	-
Horiz. %	231.84%	310.40%	166.72%	160.80%	171.20%	152.64%	100.00%	-
EY	6.90	5.16	9.60	9.95	9.35	10.48	15.99	-13.06%
YoY %	33.72%	-46.25%	-3.52%	6.42%	-10.78%	-34.46%	-	-
Horiz. %	43.15%	32.27%	60.04%	62.23%	58.47%	65.54%	100.00%	-
DY	19.23	5.92	9.15	7.57	5.83	6.30	5.88	21.82%
YoY %	224.83%	-35.30%	20.87%	29.85%	-7.46%	7.14%	-	-
Horiz. %	327.04%	100.68%	155.61%	128.74%	99.15%	107.14%	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	2.06	2.37	2.57	-
P/RPS	9.33	10.78	5.02	3.22	2.76	4.38	3.74	16.44%
YoY %	-13.45%	114.74%	55.90%	16.67%	-36.99%	17.11%	-	-
Horiz. %	249.47%	288.24%	134.22%	86.10%	73.80%	117.11%	100.00%	-
P/EPS	16.53	19.51	10.29	9.18	9.18	9.50	6.30	17.43%
YoY %	-15.27%	89.60%	12.09%	0.00%	-3.37%	50.79%	-	-
Horiz. %	262.38%	309.68%	163.33%	145.71%	145.71%	150.79%	100.00%	-
EY	6.05	5.12	9.72	10.89	10.89	10.53	15.87	-14.84%
YoY %	18.16%	-47.33%	-10.74%	0.00%	3.42%	-33.65%	-	-
Horiz. %	38.12%	32.26%	61.25%	68.62%	68.62%	66.35%	100.00%	-
DY	16.85	5.88	9.26	8.28	6.80	6.33	5.84	19.30%
YoY %	186.56%	-36.50%	11.84%	21.76%	7.42%	8.39%	-	-
Horiz. %	288.53%	100.68%	158.56%	141.78%	116.44%	108.39%	100.00%	-
P/NAPS	0.76	0.72	0.66	0.67	0.82	0.98	1.11	-6.11%
YoY %	5.56%	9.09%	-1.49%	-18.29%	-16.33%	-11.71%	-	-
Horiz. %	68.47%	64.86%	59.46%	60.36%	73.87%	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