UOA DEVELOPMENT |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.89 MYR | -0.53% |
|
+2.16% | +8.62% |
| Mar. 25 | UOA Development, Trendcell to Jointly Operate Grocery Store | MT |
| Feb. 28 | UOA Development Discloses Revaluation Surplus of MYR39.4 Million | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,991 | 3,589 | 3,885 | 3,876 | 4,333 | 4,707 | - | - |
| Enterprise Value (EV) 1 | 3,991 | 3,589 | 3,885 | 3,876 | 4,333 | 4,707 | 4,707 | 4,707 |
| P/E ratio | 9.63 x | 8.74 x | 16.6 x | 17.9 x | 15.2 x | 19.8 x | 17.6 x | 17 x |
| Yield | 6.9% | 8.28% | 5.99% | 6.21% | 17.2% | 5.29% | 5.24% | 5.47% |
| Capitalization / Revenue | 3.61 x | 4.25 x | 7.1 x | 8.58 x | 10.8 x | 8.36 x | 7.54 x | 6.63 x |
| EV / Revenue | 3.61 x | 4.25 x | 7.1 x | 8.58 x | 10.8 x | 8.36 x | 7.54 x | 6.63 x |
| EV / EBITDA | 8.26 x | 9.63 x | 14 x | 14.1 x | 15.7 x | 15.6 x | 13.4 x | 12.5 x |
| EV / FCF | - | 10.9 x | - | - | - | 65.5 x | 18.3 x | 25.1 x |
| FCF Yield | - | 9.19% | - | - | - | 1.53% | 5.47% | 3.98% |
| Price to Book | 0.79 x | 0.66 x | 0.69 x | 0.66 x | 0.8 x | 0.84 x | 0.85 x | 0.93 x |
| Nbr of stocks (in thousands) | 1,966,023 | 2,123,771 | 2,326,466 | 2,407,449 | 2,490,419 | 2,490,418 | - | - |
| Reference price 2 | 2.030 | 1.690 | 1.670 | 1.610 | 1.740 | 1.890 | 1.890 | 1.890 |
| Announcement Date | 2/26/20 | 2/24/21 | 2/24/22 | 3/28/23 | 2/27/24 | - | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,104 | 844.6 | 547.5 | 451.7 | 399.4 | 562.8 | 624.4 | 709.7 |
| EBITDA 1 | 482.9 | 372.8 | 277 | 275 | 275.6 | 302.4 | 350.2 | 375.2 |
| EBIT 1 | 461.7 | 351.8 | 259.1 | 258.8 | 258 | 301.8 | 332.9 | 341.8 |
| Operating Margin | 41.8% | 41.65% | 47.33% | 57.3% | 64.59% | 53.62% | 53.32% | 48.16% |
| Earnings before Tax (EBT) 1 | 510.1 | 480 | 316.7 | 287.2 | 368.4 | 316.9 | 347.5 | 361.8 |
| Net income 1 | 399.5 | 391.3 | 222.4 | 219.9 | 279.6 | 232.9 | 255.1 | 262.6 |
| Net margin | 36.17% | 46.33% | 40.63% | 48.7% | 69.99% | 41.37% | 40.86% | 37% |
| EPS 2 | 0.2107 | 0.1934 | 0.1005 | 0.0900 | 0.1147 | 0.0952 | 0.1075 | 0.1110 |
| Free Cash Flow 1 | - | 329.8 | - | - | - | 71.9 | 257.3 | 187.5 |
| FCF margin | - | 39.05% | - | - | - | 12.77% | 41.21% | 26.42% |
| FCF Conversion (EBITDA) | - | 88.47% | - | - | - | 23.78% | 73.48% | 49.98% |
| FCF Conversion (Net income) | - | 84.29% | - | - | - | 30.88% | 100.85% | 71.41% |
| Dividend per Share 2 | 0.1400 | 0.1400 | 0.1000 | 0.1000 | 0.3000 | 0.1000 | 0.0990 | 0.1033 |
| Announcement Date | 2/26/20 | 2/24/21 | 2/24/22 | 3/28/23 | 2/27/24 | - | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2023 Q1 | 2024 Q2 |
|---|---|---|---|
| Net sales | - | - | - |
| EBITDA | - | - | - |
| EBIT | - | - | - |
| Operating Margin | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | 78.8 |
| Net income | 33.15 | 46.1 | - |
| Net margin | - | - | - |
| EPS | - | 1.920 | - |
| Dividend per Share | - | - | - |
| Announcement Date | 11/26/21 | 5/22/23 | - |
1MYR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 330 | - | - | - | 71.9 | 257 | 188 |
| ROE (net income / shareholders' equity) | 8.2% | 7.47% | 4.03% | 3.87% | 5.01% | 4.21% | 4.61% | 4.7% |
| ROA (Net income/ Total Assets) | 6.8% | 6.45% | 3.54% | 3.42% | 4.46% | 3.69% | 4.05% | 4.03% |
| Assets 1 | 5,877 | 6,068 | 6,291 | 6,431 | 6,267 | 6,319 | 6,296 | 6,510 |
| Book Value Per Share 2 | 2.580 | 2.550 | 2.420 | 2.430 | 2.170 | 2.240 | 2.220 | 2.040 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 113 | 58.6 | 3.94 | 21.6 | 21.4 | 50 | 40 | 30 |
| Capex / Sales | 10.25% | 6.94% | 0.72% | 4.78% | 5.36% | 8.88% | 6.41% | 4.23% |
| Announcement Date | 2/26/20 | 2/24/21 | 2/24/22 | 3/28/23 | 2/27/24 | - | - | - |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
5
Last Close Price
1.89
MYR
Average target price
1.85
MYR
Spread / Average Target
-2.12%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +8.62% | 987M | |
| +36.16% | 27.94B | |
| -13.74% | 26.97B | |
| +25.00% | 26.95B | |
| -0.71% | 25.32B | |
| +44.49% | 22.58B | |
| +2.78% | 19.59B | |
| +1.45% | 19.52B | |
| +28.54% | 16.23B | |
| -14.80% | 14.98B |
- Stock Market
- Equities
- UOADEV Stock
- Financials UOA Development
