U

Uoa Development Bhd
KLSE:UOADEV

Watchlist Manager
Uoa Development Bhd
KLSE:UOADEV
Watchlist
Price: 1.76 MYR -0.56% Market Closed
Market Cap: 4.6B MYR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+37%
3 Years
0%
5 Years
-51%
7 Years
-49%
10 Years
-49%
0
Operating Income
+0%
Growth Rates:
1 Year
+17%
3 Years
+18%
5 Years
-33%
7 Years
-53%
10 Years
-27%
0
Net Income
+0%
Growth Rates:
1 Year
+3%
3 Years
+29%
5 Years
-28%
7 Years
-43%
10 Years
-9%

Earnings Waterfall
Uoa Development Bhd

Revenue
545.7m MYR
Cost of Revenue
-349.6m MYR
Gross Profit
196.1m MYR
Operating Expenses
104.2m MYR
Operating Income
300.3m MYR
Other Expenses
-13m MYR
Net Income
287.3m MYR

Income Statement
Uoa Development Bhd

Rotate your device to view
Income Statement
Currency: MYR
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024
Revenue
Revenue
1 078
N/A
1 217
+13%
1 323
+9%
1 465
+11%
1 643
+12%
1 531
-7%
1 500
-2%
1 237
-18%
996
-19%
950
-5%
1 119
+18%
1 150
+3%
1 078
-6%
1 096
+2%
937
-15%
976
+4%
1 264
+29%
1 337
+6%
1 376
+3%
1 364
-1%
1 104
-19%
1 235
+12%
1 032
-16%
878
-15%
845
-4%
610
-28%
685
+12%
605
-12%
547
-10%
462
-16%
367
-21%
476
+30%
452
-5%
482
+7%
459
-5%
403
-12%
399
-1%
384
-4%
385
+0%
420
+9%
546
+30%
Gross Profit
Cost of Revenue
(610)
(702)
(767)
(819)
(973)
(859)
(774)
(655)
(454)
(460)
(578)
(564)
(520)
(564)
(467)
(546)
(761)
(805)
(856)
(850)
(691)
(735)
(648)
(516)
(485)
(367)
(407)
(367)
(303)
(240)
(171)
(230)
(242)
(254)
(239)
(234)
(228)
(224)
(229)
(261)
(350)
Gross Profit
468
N/A
515
+10%
556
+8%
646
+16%
670
+4%
672
+0%
726
+8%
583
-20%
543
-7%
490
-10%
541
+10%
586
+8%
559
-5%
532
-5%
470
-12%
430
-9%
503
+17%
532
+6%
520
-2%
514
-1%
413
-20%
500
+21%
384
-23%
362
-6%
360
-1%
242
-33%
278
+15%
238
-14%
245
+3%
222
-9%
196
-12%
246
+26%
209
-15%
228
+9%
220
-3%
169
-23%
171
+1%
160
-6%
156
-3%
159
+2%
196
+23%
Operating Income
Operating Expenses
(54)
(15)
(51)
(72)
(61)
(44)
(24)
(40)
(28)
386
385
344
81
74
82
89
(5)
12
16
43
37
89
71
(5)
(8)
89
96
(13)
11
49
57
133
45
44
65
84
86
166
144
137
104
Selling, General & Administrative
(126)
(132)
(141)
(162)
(156)
(156)
(153)
(152)
(161)
(158)
(153)
(139)
(136)
(145)
(143)
(150)
(149)
(145)
(151)
(148)
(155)
(153)
(152)
(150)
(148)
(143)
(136)
(132)
(110)
(111)
(118)
(128)
(147)
(161)
(165)
(173)
(192)
(187)
(188)
(192)
(187)
Other Operating Expenses
71
117
90
90
94
113
129
113
133
544
538
483
217
219
224
238
143
157
166
190
192
242
223
145
140
233
232
120
120
160
175
261
192
205
231
257
278
353
332
329
291
Operating Income
414
N/A
500
+21%
506
+1%
574
+13%
609
+6%
628
+3%
702
+12%
543
-23%
514
-5%
876
+70%
926
+6%
930
+0%
640
-31%
606
-5%
552
-9%
519
-6%
497
-4%
544
+9%
535
-2%
556
+4%
450
-19%
589
+31%
454
-23%
357
-22%
352
-1%
331
-6%
374
+13%
225
-40%
255
+13%
271
+6%
253
-7%
379
+50%
255
-33%
272
+7%
286
+5%
253
-11%
257
+2%
326
+27%
300
-8%
297
-1%
300
+1%
Pre-Tax Income
Interest Income Expense
47
13
13
13
37
28
28
98
415
(1)
(3)
(1)
40
38
37
36
19
14
17
23
62
21
25
183
129
18
21
20
124
31
31
30
25
34
38
44
84
47
47
46
92
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
(4)
0
0
0
(10)
(14)
(13)
(13)
(3)
(2)
0
(0)
(1)
1
(4)
(5)
(62)
0
0
(59)
7
0
0
0
27
0
23
23
2
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
461
N/A
513
+11%
519
+1%
587
+13%
645
+10%
657
+2%
730
+11%
641
-12%
929
+45%
875
-6%
923
+5%
929
+1%
676
-27%
644
-5%
589
-9%
554
-6%
506
-9%
544
+8%
539
-1%
567
+5%
510
-10%
609
+19%
479
-21%
540
+13%
480
-11%
351
-27%
391
+11%
240
-39%
317
+32%
302
-5%
284
-6%
350
+23%
287
-18%
306
+7%
323
+5%
296
-8%
368
+24%
373
+1%
370
-1%
365
-1%
394
+8%
Net Income
Tax Provision
(104)
(116)
(124)
(145)
(157)
(161)
(172)
(141)
(219)
(207)
(225)
(238)
(134)
(125)
(113)
(88)
(94)
(104)
(101)
(109)
(102)
(136)
(109)
(73)
(80)
(41)
(51)
(77)
(88)
(84)
(75)
(77)
(64)
(64)
(62)
(78)
(82)
(83)
(82)
(82)
(99)
Income from Continuing Operations
357
397
395
442
488
495
557
501
711
668
697
690
542
519
476
466
412
440
439
458
408
473
370
466
400
310
340
163
228
218
209
272
223
243
261
218
286
290
288
284
295
Income to Minority Interest
(41)
(47)
(56)
(48)
(71)
(61)
(68)
(59)
(34)
(40)
(25)
(36)
(35)
(28)
(35)
(26)
(33)
(34)
(25)
(34)
(9)
(9)
(8)
3
(8)
(7)
(6)
(4)
(6)
(6)
(6)
(7)
(3)
(2)
(2)
(4)
(7)
(7)
(8)
(6)
(7)
Net Income (Common)
316
N/A
350
+11%
339
-3%
394
+16%
417
+6%
435
+4%
490
+13%
442
-10%
677
+53%
628
-7%
672
+7%
655
-3%
507
-23%
491
-3%
442
-10%
441
0%
379
-14%
407
+7%
414
+2%
423
+2%
399
-6%
464
+16%
362
-22%
469
+30%
391
-17%
303
-23%
334
+10%
159
-53%
222
+40%
212
-5%
203
-4%
266
+31%
220
-17%
241
+9%
259
+8%
214
-17%
280
+31%
283
+1%
280
-1%
278
-1%
287
+3%
EPS (Diluted)
0.22
N/A
0.24
+9%
0.23
-4%
0.27
+17%
0.28
+4%
0.29
+4%
0.32
+10%
0.28
-13%
0.43
+54%
0.39
-9%
0.38
-3%
0.39
+3%
0.3
-23%
0.28
-7%
0.25
-11%
0.25
N/A
0.21
-16%
0.22
+5%
0.22
N/A
0.22
N/A
0.21
-5%
0.24
+14%
0.18
-25%
0.23
+28%
0.19
-17%
0.15
-21%
0.17
+13%
0.08
-53%
0.1
+25%
0.09
-10%
0.08
-11%
0.11
+38%
0.09
-18%
0.1
+11%
0.11
+10%
0.09
-18%
0.11
+22%
0.12
+9%
0.11
-8%
0.11
N/A
0.11
N/A

See Also

Summary
UOADEV intrinsic value, competitors valuation, and company profile.
DCF Valuation
UOADEV stock valuation using Discount Cash Flow valuation method.
Relative Valuation
UOADEV stock valuation using valuation multiples.
Wall Street Estimates
UOADEV price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
UOADEV stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 242,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.