[UOADEV] YoY TTM Result on 30-Jun-2024 [#2]

Announcement Date
27-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- -0.99%
YoY- 8.15%
Quarter Report
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 385,530 459,295 366,718 684,901 1,031,610 1,375,728 937,851 -13.75%
PBT 370,156 322,919 283,951 390,893 479,303 539,129 577,558 -7.14%
Tax -81,689 -61,830 -75,070 -50,640 -109,194 -100,532 -109,907 -4.82%
NP 288,467 261,089 208,881 340,253 370,109 438,597 467,651 -7.72%
-
NP to SH 280,334 259,219 202,693 334,334 361,923 413,559 432,461 -6.96%
-
Tax Rate 22.07% 19.15% 26.44% 12.95% 22.78% 18.65% 19.03% -
Total Cost 97,063 198,206 157,837 344,648 661,501 937,131 470,200 -23.10%
-
Net Worth 5,279,686 5,609,356 5,467,193 5,182,002 4,934,718 4,609,345 4,211,465 3.83%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 249,041 722,234 232,646 318,565 275,243 258,123 259,967 -0.71%
Div Payout % 88.84% 278.62% 114.78% 95.28% 76.05% 62.42% 60.11% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 5,279,686 5,609,356 5,467,193 5,182,002 4,934,718 4,609,345 4,211,465 3.83%
NOSH 2,491,552 2,408,583 2,327,599 2,124,905 1,967,157 1,844,871 1,734,247 6.21%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 74.82% 56.85% 56.96% 49.68% 35.88% 31.88% 49.86% -
ROE 5.31% 4.62% 3.71% 6.45% 7.33% 8.97% 10.27% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 15.48 19.08 15.76 32.25 52.47 74.62 54.11 -18.81%
EPS 11.26 10.77 8.71 15.74 18.41 22.43 24.95 -12.40%
DPS 10.00 30.00 10.00 15.00 14.00 14.00 15.00 -6.52%
NAPS 2.12 2.33 2.35 2.44 2.51 2.50 2.43 -2.24%
Adjusted Per Share Value based on latest NOSH - 2,491,552
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 14.69 17.50 13.97 26.09 39.30 52.41 35.73 -13.75%
EPS 10.68 9.88 7.72 12.74 13.79 15.76 16.48 -6.96%
DPS 9.49 27.51 8.86 12.14 10.49 9.83 9.90 -0.70%
NAPS 2.0114 2.137 2.0828 1.9742 1.8799 1.756 1.6044 3.83%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.83 1.56 1.69 1.64 1.85 2.40 2.38 -
P/RPS 11.82 8.18 10.72 5.09 3.53 3.22 4.40 17.88%
P/EPS 16.26 14.49 19.40 10.42 10.05 10.70 9.54 9.28%
EY 6.15 6.90 5.16 9.60 9.95 9.35 10.48 -8.49%
DY 5.46 19.23 5.92 9.15 7.57 5.83 6.30 -2.35%
P/NAPS 0.86 0.67 0.72 0.67 0.74 0.96 0.98 -2.15%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 24/08/23 23/08/22 26/08/21 26/08/20 26/08/19 28/08/18 -
Price 1.86 1.78 1.70 1.62 1.69 2.06 2.37 -
P/RPS 12.02 9.33 10.78 5.02 3.22 2.76 4.38 18.30%
P/EPS 16.52 16.53 19.51 10.29 9.18 9.18 9.50 9.65%
EY 6.05 6.05 5.12 9.72 10.89 10.89 10.53 -8.81%
DY 5.38 16.85 5.88 9.26 8.28 6.80 6.33 -2.67%
P/NAPS 0.88 0.76 0.72 0.66 0.67 0.82 0.98 -1.77%

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