T-O (am): 0.000 (08:59:00)
Last updated: 16:50
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
20 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 141.37 | 81.28 | 48.34 | 34.2% | 0.00 | 1.87 | 42.5% | 32.1% | 20.8% | 5.0% | ||||||||
27 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 99.22 | 76.47 | 61.05 | 61.5% | 0.00 | 2.45 | 41.2% | 1.1% | 22.8% | 4.4% | ||||||||
28 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 70.25 | 61.74 | 49.70 | 70.8% | 0.00 | 2.00 | 35.5% | 17.6% | 58.1% | 7.8% | ||||||||
27 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 109.01 | 145.97 | 118.72 | 108.9% | 10.00 | 4.77 | 1.8% | 3.1% | 133.4% | 123.8% | ||||||||
27 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 107.05 | 85.99 | 50.86 | 47.5% | 0.00 | 2.08 | 9.1% | 34.5% | 20.4% | 47.1% | ||||||||
23 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 98.10 | 79.06 | 63.87 | 65.1% | 20.00 | 2.65 | 15.1% | 19.0% | 38.5% | 41.0% | ||||||||
22 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 85.23 | 57.38 | 46.10 | 54.1% | 0.00 | 1.92 | 24.2% | 56.2% | 13.1% | 81.6% | ||||||||
22 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 112.52 | 73.83 | 53.05 | 47.1% | 10.00 | 2.20 | 31.1% | 17.5% | 44.9% | 46.3% | ||||||||
29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 163.44 | 112.65 | 96.19 | 58.9% | 0.00 | 4.03 | 35.0% | 199.4% | 112.3% | 190.2% | ||||||||
23 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 121.11 | 62.55 | 45.30 | 37.4% | 0.00 | 1.95 | 121.9% | 44.0% | 78.5% | 16.6% | ||||||||
30 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 54.58 | 38.19 | 25.39 | 46.5% | 0.00 | 1.09 | 60.0% | 61.1% | 74.3% | 29.7% | ||||||||
24 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 136.44 | 136.13 | 98.86 | 72.5% | 10.00 | 4.25 | 150.0% | 29.7% | 198.2% | 182.8% | ||||||||
26 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 54.58 | 47.08 | 33.15 | 60.7% | 0.00 | 1.45 | 74.8% | 59.4% | 39.0% | 84.1% | ||||||||
26 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 216.28 | 80.40 | 54.35 | 25.1% | 0.00 | 2.56 | 54.3% | 53.5% | 50.6% | 134.5% | ||||||||
25 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 140.17 | 53.08 | 36.09 | 25.8% | 0.00 | 1.70 | 27.8% | 62.6% | 3.2% | 71.0% | ||||||||
24 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 194.11 | 59.33 | 34.96 | 18.0% | 15.00 | 1.65 | 44.5% | 14.5% | 83.3% | 69.0% | ||||||||
25 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 134.34 | 198.08 | 208.93 | 155.5% | 0.00 | 10.26 | 4.7% | 53.4% | 801.3% | 105.0% | ||||||||
26 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 140.88 | 40.09 | 23.18 | 16.4% | 0.00 | 1.18 | 62.5% | 59.1% | 81.3% | 81.5% | ||||||||
29 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 375.27 | 182.45 | 124.22 | 33.1% | 0.00 | 6.32 | 65.3% | 53.4% | 10.3% | 107.5% | ||||||||
26 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 227.02 | 118.92 | 112.61 | 49.6% | 14.00 | 5.73 | 21.3% | 53.3% | 10.5% | 17.5% | ||||||||
26 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 288.44 | 137.84 | 101.91 | 35.3% | 0.00 | 5.28 | 16.2% | 4.0% | 18.5% | 10.6% | ||||||||
26 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 344.33 | 169.60 | 125.09 | 36.3% | 0.00 | 6.78 | 40.7% | 12.9% | 109.0% | 6.0% | ||||||||
29 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 244.67 | 83.74 | 59.86 | 24.5% | 0.00 | 3.25 | 49.7% | 42.3% | 56.1% | 85.5% | ||||||||
05 Mar 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 486.35 | 175.47 | 136.45 | 28.1% | 14.00 | 7.40 | 61.9% | 144.1% | 48.0% | 28.9% | ||||||||
27 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 300.38 | 110.33 | 92.16 | 30.7% | 0.00 | 5.07 | 1.5% | 14.8% | 21.9% | 2.0% | ||||||||
28 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 304.96 | 174.62 | 118.03 | 38.7% | 0.00 | 6.81 | 77.3% | 34.5% | 265.7% | 28.8% | ||||||||
24 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 171.99 | 45.44 | 32.27 | 18.8% | 0.00 | 1.86 | 13.7% | 10.9% | 83.2% | 25.6% | ||||||||
21 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 199.27 | 216.02 | 191.80 | 96.2% | 15.00 | 11.07 | 23.8% | 26.4% | 112.3% | 44.6% | ||||||||
21 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 261.63 | 141.48 | 90.36 | 34.5% | 0.00 | 5.26 | 43.8% | 14.0% | 45.5% | 18.2% | ||||||||
23 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 465.61 | 227.02 | 165.65 | 35.6% | 0.00 | 10.15 | 200.2% | 57.9% | 281.9% | 33.4% | ||||||||
22 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 155.09 | 71.54 | 43.38 | 28.0% | 0.00 | 2.66 | 42.7% | 22.9% | 87.5% | 54.9% | ||||||||
22 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 270.64 | 476.65 | 345.98 | 127.8% | 15.00 | 21.21 | 17.9% | 47.1% | 213.3% | 211.5% | ||||||||
23 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 229.57 | 138.88 | 110.44 | 48.1% | 0.00 | 6.85 | 22.1% | 53.4% | 11.1% | 30.3% | ||||||||
24 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 294.81 | 182.27 | 124.22 | 42.1% | 0.00 | 8.17 | 46.5% | 9.5% | 29.3% | 80.2% | ||||||||
25 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 201.17 | 131.56 | 96.08 | 47.8% | 0.00 | 6.32 | 60.7% | 35.9% | 13.5% | 22.4% | ||||||||
25 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 511.60 | 188.33 | 111.07 | 21.7% | 15.00 | 7.31 | 4.0% | 53.3% | 29.9% | 25.6% | ||||||||
23 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 492.18 | 227.41 | 158.54 | 32.2% | 0.00 | 10.52 | 51.1% | 40.7% | 130.0% | 54.1% | ||||||||
20 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 325.71 | 109.20 | 68.93 | 21.2% | 0.00 | 4.82 | 3.8% | 48.5% | 12.2% | 14.0% | ||||||||
27 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 313.70 | 120.34 | 78.48 | 25.0% | 0.00 | 5.48 | 6.0% | 79.3% | 11.2% | 75.8% | ||||||||
25 Feb 15 | 31/12/14 | 4 | 31/12/14 | 333.75 | 129.63 | 88.40 | 26.5% | 13.00 | 6.18 | 4.6% | 5.2% | 14.1% | 0.2% |
EPS | 10.58 sen |
Trailing PE (Sector Median: 13.4) | 17.4 |
PEG | 17.4 |
Altman Z | 1.4 |
Beaver | 0.034 |
Current Ratio | 7.96 |
Debt-Equity (DE) Ratio | 0.09 |
FCF Yield | 0.32 % |
Revenue QoQ | 42.48 % |
Revenue YoY | 32.06% |
Profit QoQ | -20.82 % |
Profit YoY | -4.95 % |
Profit Margin (Sector Median: 7.5) | 66.17 % |
ROE (ROIC: 5.18) | 5.18 % |
Dividend Per Share (DPS) | 10.0 sen |
Dividend Yield (DY) | 5.43 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 13.4) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 7.5) | |
ROE (ROIC: 4.46) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 4 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 2.11 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 48.34 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 364.21 |
Expected Revenue (M) | 1222.59 |
Expected Growth (%) | 10.0 |
MR TEO CHEE SENG reduced 120000.0 units announced on 19 Apr 2021 at ~RM1.85
MR TEO CHEE SENG added 70000.0 units announced on 07 Dec 2020 at ~RM1.61
MR TEO CHEE SENG added 50000.0 units announced on 03 Dec 2020 at ~RM1.62
MR KONG SZE CHOON added 12300.0 units announced on 02 Sep 2020 at ~RM1.61
MISS ANG KHENG IM added 16100.0 units announced on 02 Sep 2020 at ~RM1.61
MR KONG PAK LIM added 130649300.0 units announced on 02 Sep 2020 at ~RM1.61
MR KONG CHONG SOON @ CHI SUIM added 130669200.0 units announced on 02 Sep 2020 at ~RM1.61
Market Cap: 4829 M.
Market Cap Class: Large caps
Number of Shares: 2624 M.
Adjusted Float: 20.1%.
Stock highly correlated with
F4GBMS (85%)
FBMHIJRAH (84%)
FBMSHA (84%)
MFCB (84%)
UOA Development Berhad is a Malyasia based property developer. UOA Development Berhad is primarily involved in property development, construction and investment property of medium to high-end residential and commercial properties.
Code: 5200
Website: http://www.uoa.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 31-Mar-2023
Shareholder | % | Value (M) |
---|---|---|
Uoa Holdings Sendirian Berhad | 72.1% | 3482.33 |
Employees Provident Fund Board | 12.52% | 604.6 |
Amanah Saham Bumiputera | 3.5% | 169.05 |
Amanah Saham Malaysia | 1.15% | 55.54 |
Permodalan Nasional Berhad | 1.03% | 49.75 |
Tntc For Edgbaston Asian Equity Trust | 0.94% | 45.4 |
Great Eastern Group | 0.62% | 29.95 |
The Edgbaston Asian Equity (Jersey) Trust | 0.4% | 19.32 |
Dimensional Emerging Markets Value Fund | 0.33% | 15.94 |
Pohjola Bank Plc | 0.3% | 14.49 |
Mercer Investment Fund | 0.29% | 14.01 |
Etiqa Family Takaful Berhad | 0.28% | 13.52 |
DFA Emerging Market Core Equity | 0.25% | 12.07 |
Hong Leong Assurance Berhad | 0.22% | 10.63 |
Affin Hwang Aiiman Growth Fund | 0.21% | 10.14 |
United Overseas Australia Limited | 0.18% | 8.69 |
DFA Emerging Markets Small Cap Series | 0.18% | 8.69 |
Affin Hwang Select Dividend Fund | 0.17% | 8.21 |
Aiiman Tnb Rbtf | 0.17% | 8.21 |
Affin Hwang Wholesale Equity Fund | 0.16% | 7.73 |
Vanguard Group | 0.14% | 6.76 |
Ang Kheng Im | 0.01% | 0.43 |
Kong Sze Choon | 0.01% | 0.29 |