[UOADEV] YoY TTM Result on 31-Mar-2020 [#1]

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

Announcement Date

29-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- 16.11%

YoY- 14.1%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	482,312	461,887	609,500	1,235,058	1,336,361	1,098,499	949,624	-10.67%
YoY %	4.42%	-24.22%	-50.65%	-7.58%	21.65%	15.68%	-	-
Horiz. %	50.79%	48.64%	64.18%	130.06%	140.73%	115.68%	100.00%	-
PBT	306,406	301,803	350,585	608,806	544,149	629,958	874,891	-16.03%
YoY %	1.53%	-13.91%	-42.41%	11.88%	-13.62%	-28.00%	-	-
Horiz. %	35.02%	34.50%	40.07%	69.59%	62.20%	72.00%	100.00%	-
Tax	-63,754	-83,891	-40,524	-135,583	-103,786	-121,753	-205,486	-17.71%
YoY %	24.00%	-107.02%	70.11%	-30.64%	14.76%	40.75%	-	-
Horiz. %	31.03%	40.83%	19.72%	65.98%	50.51%	59.25%	100.00%	-
NP	242,652	217,912	310,061	473,223	440,363	508,205	669,405	-15.55%
YoY %	11.35%	-29.72%	-34.48%	7.46%	-13.35%	-24.08%	-	-
Horiz. %	36.25%	32.55%	46.32%	70.69%	65.78%	75.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	240,655	211,741	303,162	463,831	406,504	480,079	629,627	-14.80%
YoY %	13.66%	-30.16%	-34.64%	14.10%	-15.33%	-23.75%	-	-
Horiz. %	38.22%	33.63%	48.15%	73.67%	64.56%	76.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.81%	27.80%	11.56%	22.27%	19.07%	19.33%	23.49%	-
YoY %	-25.14%	140.48%	-48.09%	16.78%	-1.35%	-17.71%	-	-
Horiz. %	88.59%	118.35%	49.21%	94.81%	81.18%	82.29%	100.00%	-
Total Cost	239,660	243,975	299,439	761,835	895,998	590,294	280,219	-2.57%
YoY %	-1.77%	-18.52%	-60.70%	-14.97%	51.79%	110.65%	-	-
Horiz. %	85.53%	87.07%	106.86%	271.87%	319.75%	210.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,777,878	5,653,311	5,458,092	5,190,301	4,738,406	4,367,445	3,261,278	9.99%
YoY %	2.20%	3.58%	5.16%	9.54%	8.49%	33.92%	-	-
Horiz. %	177.17%	173.35%	167.36%	159.15%	145.29%	133.92%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	240,744	232,646	318,565	275,243	258,123	259,967	244,701	-0.27%
YoY %	3.48%	-26.97%	15.74%	6.63%	-0.71%	6.24%	-	-
Horiz. %	98.38%	95.07%	130.19%	112.48%	105.49%	106.24%	100.00%	-
Div Payout %	100.04%	109.87%	105.08%	59.34%	63.50%	54.15%	38.86%	-
YoY %	-8.95%	4.56%	77.08%	-6.55%	17.27%	39.35%	-	-
Horiz. %	257.44%	282.73%	270.41%	152.70%	163.41%	139.35%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	5,777,878	5,653,311	5,458,092	5,190,301	4,738,406	4,367,445	3,261,278	9.99%
YoY %	2.20%	3.58%	5.16%	9.54%	8.49%	33.92%	-	-
Horiz. %	177.17%	173.35%	167.36%	159.15%	145.29%	133.92%	100.00%	-
NOSH	2,408,583	2,327,599	2,124,905	1,967,157	1,844,871	1,734,247	1,630,639	6.71%
YoY %	3.48%	9.54%	8.02%	6.63%	6.38%	6.35%	-	-
Horiz. %	147.71%	142.74%	130.31%	120.64%	113.14%	106.35%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	50.31%	47.18%	50.87%	38.32%	32.95%	46.26%	70.49%	-
YoY %	6.63%	-7.25%	32.75%	16.30%	-28.77%	-34.37%	-	-
Horiz. %	71.37%	66.93%	72.17%	54.36%	46.74%	65.63%	100.00%	-
ROE	4.17%	3.75%	5.55%	8.94%	8.58%	10.99%	19.31%	-
YoY %	11.20%	-32.43%	-37.92%	4.20%	-21.93%	-43.09%	-	-
Horiz. %	21.60%	19.42%	28.74%	46.30%	44.43%	56.91%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	20.03	19.85	28.70	62.82	72.48	63.38	58.24	-16.28%
YoY %	0.91%	-30.84%	-54.31%	-13.33%	14.36%	8.83%	-	-
Horiz. %	34.39%	34.08%	49.28%	107.86%	124.45%	108.83%	100.00%	-
EPS	10.00	9.10	14.27	23.59	22.05	27.70	38.61	-20.15%
YoY %	9.89%	-36.23%	-39.51%	6.98%	-20.40%	-28.26%	-	-
Horiz. %	25.90%	23.57%	36.96%	61.10%	57.11%	71.74%	100.00%	-
DPS	10.00	10.00	15.00	14.00	14.00	15.00	15.01	-6.54%
YoY %	0.00%	-33.33%	7.14%	0.00%	-6.67%	-0.07%	-	-
Horiz. %	66.62%	66.62%	99.93%	93.27%	93.27%	99.93%	100.00%	-
NAPS	2.40	2.43	2.57	2.64	2.57	2.52	2.00	3.08%
YoY %	-1.23%	-5.45%	-2.65%	2.72%	1.98%	26.00%	-	-
Horiz. %	120.00%	121.50%	128.50%	132.00%	128.50%	126.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,967,157
RPS	18.37	17.60	23.22	47.05	50.91	41.85	36.18	-10.67%
YoY %	4.37%	-24.20%	-50.65%	-7.58%	21.65%	15.67%	-	-
Horiz. %	50.77%	48.65%	64.18%	130.04%	140.71%	115.67%	100.00%	-
EPS	9.17	8.07	11.55	17.67	15.49	18.29	23.99	-14.80%
YoY %	13.63%	-30.13%	-34.63%	14.07%	-15.31%	-23.76%	-	-
Horiz. %	38.22%	33.64%	48.15%	73.66%	64.57%	76.24%	100.00%	-
DPS	9.17	8.86	12.14	10.49	9.83	9.90	9.32	-0.26%
YoY %	3.50%	-27.02%	15.73%	6.71%	-0.71%	6.22%	-	-
Horiz. %	98.39%	95.06%	130.26%	112.55%	105.47%	106.22%	100.00%	-
NAPS	2.2012	2.1537	2.0793	1.9773	1.8052	1.6638	1.2424	9.99%
YoY %	2.21%	3.58%	5.16%	9.53%	8.50%	33.92%	-	-
Horiz. %	177.17%	173.35%	167.36%	159.15%	145.30%	133.92%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	1.66	1.76	1.80	1.59	2.15	2.42	2.70	-
P/RPS	8.29	8.86	6.27	2.53	2.97	3.82	4.64	10.15%
YoY %	-6.43%	41.31%	147.83%	-14.81%	-22.25%	-17.67%	-	-
Horiz. %	178.66%	190.95%	135.13%	54.53%	64.01%	82.33%	100.00%	-
P/EPS	16.61	19.34	12.61	6.74	9.75	8.74	6.99	15.51%
YoY %	-14.12%	53.37%	87.09%	-30.87%	11.56%	25.04%	-	-
Horiz. %	237.63%	276.68%	180.40%	96.42%	139.48%	125.04%	100.00%	-
EY	6.02	5.17	7.93	14.84	10.25	11.45	14.30	-13.42%
YoY %	16.44%	-34.80%	-46.56%	44.78%	-10.48%	-19.93%	-	-
Horiz. %	42.10%	36.15%	55.45%	103.78%	71.68%	80.07%	100.00%	-
DY	6.02	5.68	8.33	8.81	6.51	6.20	5.56	1.33%
YoY %	5.99%	-31.81%	-5.45%	35.33%	5.00%	11.51%	-	-
Horiz. %	108.27%	102.16%	149.82%	158.45%	117.09%	111.51%	100.00%	-
P/NAPS	0.69	0.72	0.70	0.60	0.84	0.96	1.35	-10.57%
YoY %	-4.17%	2.86%	16.67%	-28.57%	-12.50%	-28.89%	-	-
Horiz. %	51.11%	53.33%	51.85%	44.44%	62.22%	71.11%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	22/05/23	30/05/22	25/05/21	29/06/20	29/05/19	24/05/18	22/05/17	-
Price	1.75	1.90	1.82	1.81	2.30	2.58	2.73	-
P/RPS	8.74	9.57	6.34	2.88	3.17	4.07	4.69	10.92%
YoY %	-8.67%	50.95%	120.14%	-9.15%	-22.11%	-13.22%	-	-
Horiz. %	186.35%	204.05%	135.18%	61.41%	67.59%	86.78%	100.00%	-
P/EPS	17.51	20.88	12.75	7.67	10.43	9.31	7.07	16.30%
YoY %	-16.14%	63.76%	66.23%	-26.46%	12.03%	31.68%	-	-
Horiz. %	247.67%	295.33%	180.34%	108.49%	147.52%	131.68%	100.00%	-
EY	5.71	4.79	7.84	13.03	9.59	10.74	14.14	-14.02%
YoY %	19.21%	-38.90%	-39.83%	35.87%	-10.71%	-24.05%	-	-
Horiz. %	40.38%	33.88%	55.45%	92.15%	67.82%	75.95%	100.00%	-
DY	5.71	5.26	8.24	7.73	6.09	5.81	5.50	0.62%
YoY %	8.56%	-36.17%	6.60%	26.93%	4.82%	5.64%	-	-
Horiz. %	103.82%	95.64%	149.82%	140.55%	110.73%	105.64%	100.00%	-
P/NAPS	0.73	0.78	0.71	0.69	0.89	1.02	1.37	-9.95%
YoY %	-6.41%	9.86%	2.90%	-22.47%	-12.75%	-25.55%	-	-
Horiz. %	53.28%	56.93%	51.82%	50.36%	64.96%	74.45%	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