eXtra’s profit jumps 35% to SAR 356.8M in 9M 2024; Q3 at SAR 156.3M

eXtra’s profit jumps 35% to SAR 356.8M in 9M 2024; Q3 at SAR 156.3M

08/10/2024 Argaam Exclusive

View other reports

United Electronics Co. (eXtra) generated a net profit of SAR 356.8 million in the first nine months of 2024, a rise of 35% from SAR 264.4 million in the year-earlier period.



Financials (M)

Item 9m 2023 9m 2024 Change‬
Revenues 4,641.03 5,106.13 10.0 %
Gross Income 993.80 1,126.62 13.4 %
Operating Income 377.19 411.81 9.2 %
Net Income 264.38 356.79 35.0 %
Average Shares 80.00 80.00 -
EPS (Riyals) 3.30 4.46 35.0 %

The company's revenues increased by 10% year-on-year (YoY) in 9M 2024 to SAR 5.10 billion, driven by the growth in the retail segment sales on stable demand in the Saudi market, and a rise in consumer finance segment’s revenues.

 

In addition, the gross profit grew 13.9% YoY. Excluding the non-recurring losses due to the company's decision to halt expansion plans in Egypt during the same period last year and the reversal of provisions for potential obligations related to the retail segment amounting to SAR 16.3 million during the current period, the adjusted net profit growth rate would be 12.6%.

 

The net profit of United International Holding Co., the parent company of United Company for Financial Services (Tasheel), amounted to SAR 158.1 million during the current period, compared to SAR 156.8 million a year ago.

 

This was despite an increase in financing, selling, distribution, general, and administrative expenses compared with 9M 2023.



Current Quarter Comparison (M)

Compared With The
Item Q3 2023 Q3 2024 Change‬
Revenues 1,452.18 1,603.39 10.4 %
Gross Income 334.21 390.20 16.8 %
Operating Income 142.65 165.64 16.1 %
Net Income 118.27 156.33 32.2 %
Average Shares 80.00 80.00 -
EPS (Riyals) 1.48 1.95 32.2 %

The third-quarter net earnings leapt 32% to SAR 156.3 million, compared with SAR 118.27 million a year earlier, as revenues rose 10.4% YoY to SAR 1.60 billion.

 

Meanwhile, Q3 2024 net earnings jumped 46.6% from SAR 106.60 million in Q2 2024, on high profit margin and reversal of provisions worth SAR 16.3 million for potential obligations no longer needed.

 

Total shareholders' equity, with no minority interest, reached SAR 1.35 billion as of Sept. 30, 2024, up from SAR 1.13 billion a year before.



Financial results (Million)

Period Revenues Change Gross Income Change Operating Income Change
Q1 2015 871.71 8.0 % 134.11 (7.4 %) 17.45 (43.1 %)
Q2 2015 879.50 (10.6 %) 138.51 (17.5 %) 13.12 (76.6 %)
Q3 2015 719.66 (11.0 %) 128.60 (10.7 %) 11.99 (60.4 %)
Q4 2015 1,273.91 17.0 % 176.00 7.4 % 12.59 44.5 %
Q1 2016 742.91 (14.8 %) 97.51 (27.3 %) (44.71) (356.3 %)
Q2 2016 881.27 0.2 % 145.33 4.9 % 12.16 (7.3 %)
Q3 2016 745.45 3.6 % 133.06 3.5 % 11.94 (0.4 %)
Q4 2016 1,387.04 8.9 % 213.39 21.2 % 44.13 250.6 %
Q1 2017 804.67 8.3 % 134.40 37.8 % 14.03 131.4 %
Q2 2017 1,013.91 15.1 % 172.29 18.6 % 44.08 262.5 %
Q3 2017 777.96 4.4 % 150.59 13.2 % 28.11 135.5 %
Q4 2017 1,613.25 16.3 % 253.04 18.6 % 70.08 58.8 %
Q1 2018 864.61 7.4 % 152.75 13.6 % 25.19 79.5 %
Q2 2018 1,015.36 0.1 % 185.12 7.4 % 51.47 16.8 %
Q3 2018 894.82 15.0 % 172.16 14.3 % 34.07 21.2 %
Q4 2018 1,619.28 0.4 % 269.38 6.5 % 69.27 (1.2 %)
Q1 2019 1,057.51 22.3 % 187.98 23.1 % 47.41 88.2 %
Q2 2019 1,161.50 14.4 % 226.46 22.3 % 73.08 42.0 %
Q3 2019 1,034.56 15.6 % 185.82 7.9 % 38.40 12.7 %
Q4 2019 1,881.04 16.2 % 300.93 11.7 % 89.88 29.8 %
Q1 2020 1,232.25 16.5 % 220.77 17.4 % 53.24 12.3 %
Q2 2020 1,550.86 33.5 % 276.12 21.9 % 118.47 62.1 %
Q3 2020 1,224.52 18.4 % 225.59 21.4 % 70.32 83.1 %
Q4 2020 1,954.69 3.9 % 316.83 5.3 % 112.10 24.7 %
Q1 2021 1,364.33 10.7 % 260.21 17.9 % 96.15 80.6 %
Q2 2021 1,328.79 (14.3 %) 289.79 5.0 % 108.12 (8.7 %)
Q3 2021 1,373.10 12.1 % 280.17 24.2 % 101.91 44.9 %
Q4 2021 1,767.41 (9.6 %) 353.48 11.6 % 146.65 30.8 %
Q1 2022 1,411.98 3.5 % 290.17 11.5 % 113.62 18.2 %
Q2 2022 1,700.41 28.0 % 320.90 10.7 % 124.24 14.9 %
Q3 2022 1,372.71 0.0 % 300.21 7.2 % 102.88 1.0 %
Q4 2022 1,545.96 (12.5 %) 353.78 0.1 % 143.41 (2.2 %)
Q1 2023 1,438.14 1.9 % 313.88 8.2 % 108.70 (4.3 %)
Q2 2023 1,749.73 2.9 % 344.72 7.4 % 124.86 0.5 %
Q3 2023 1,452.18 5.8 % 334.21 11.3 % 142.65 38.7 %
Q4 2023 1,559.66 0.9 % 372.78 5.4 % 132.75 (7.4 %)
Q1 2024 1,581.42 10.0 % 345.66 10.1 % 118.60 9.1 %
Q2 2024 1,921.32 9.8 % 390.76 13.4 % 127.57 2.2 %
Q3 2024 1,603.39 10.4 % 390.20 16.8 % 165.64 16.1 %


Profit Performance (Million)

Period Net Income Change EPS(Riyal) Extraordinary Income/Expense Net Profit Before Unusual Items EPS Before XO Items
Q1 2015 16.08 (45.0 %) 0.20 - 16.08 0.20
Q2 2015 11.83 (78.0 %) 0.15 - 11.83 0.15
Q3 2015 12.20 (59.0 %) 0.15 - 12.20 0.15
Q4 2015 9.07 9.7 % 0.11 - 9.07 0.11
Q1 2016 (45.89) (385.4 %) (0.57) - (45.89) (0.57)
Q2 2016 11.02 (6.8 %) 0.14 - 11.02 0.14
Q3 2016 6.16 (49.5 %) 0.08 (5.20) 11.36 0.14
Q4 2016 26.34 190.2 % 0.33 (15.62) 41.96 0.52
Q1 2017 12.99 128.3 % 0.16 - 12.99 0.16
Q2 2017 43.37 293.4 % 0.54 - 43.37 0.54
Q3 2017 26.13 324.1 % 0.33 - 26.13 0.33
Q4 2017 57.65 118.9 % 0.72 (9.60) 67.25 0.84
Q1 2018 21.57 66.0 % 0.27 - 21.57 0.27
Q2 2018 45.59 5.1 % 0.57 - 45.59 0.57
Q3 2018 30.95 18.5 % 0.39 - 30.95 0.39
Q4 2018 63.08 9.4 % 0.79 - 63.08 0.79
Q1 2019 33.83 56.8 % 0.42 - 33.83 0.42
Q2 2019 72.46 58.9 % 0.91 17.47 54.99 0.69
Q3 2019 27.23 (12.0 %) 0.34 4.50 22.73 0.28
Q4 2019 72.09 14.3 % 0.90 - 72.09 0.90
Q1 2020 34.68 2.5 % 0.43 - 34.68 0.43
Q2 2020 90.38 24.7 % 1.13 - 90.38 1.13
Q3 2020 53.44 96.2 % 0.67 - 53.44 0.67
Q4 2020 101.64 41.0 % 1.27 - 101.64 1.27
Q1 2021 81.20 134.1 % 1.01 - 81.20 1.01
Q2 2021 100.50 11.2 % 1.26 - 100.50 1.26
Q3 2021 89.00 66.6 % 1.11 - 89.00 1.11
Q4 2021 126.14 24.1 % 1.58 - 126.14 1.58
Q1 2022 97.51 20.1 % 1.22 - 97.51 1.22
Q2 2022 127.12 26.5 % 1.59 17.36 109.76 1.37
Q3 2022 94.16 5.8 % 1.18 2.78 91.38 1.14
Q4 2022 121.39 (3.8 %) 1.52 - 121.39 1.52
Q1 2023 84.44 (13.4 %) 1.06 - 84.44 1.06
Q2 2023 61.67 (51.5 %) 0.77 (38.00) 99.67 1.25
Q3 2023 118.27 25.6 % 1.48 - 118.27 1.48
Q4 2023 126.08 3.9 % 1.58 - 126.08 1.58
Q1 2024 93.86 11.2 % 1.17 - 93.86 1.17
Q2 2024 106.60 72.9 % 1.33 - 106.60 1.33
Q3 2024 156.33 32.2 % 1.95 16.30 140.03 1.75

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2015 16.25 % 4.19 % 2.87 %
Q2 2015 15.91 % 3.15 % 1.81 %
Q3 2015 15.88 % 2.72 % 1.36 %
Q4 2015 15.41 % 2.71 % 1.31 %
Q1 2016 14.95 % 1.10 % (0.35 %)
Q2 2016 15.13 % 1.00 % (0.38 %)
Q3 2016 15.15 % 1.01 % (0.40 %)
Q4 2016 15.69 % 1.78 % 0.49 %
Q1 2017 16.40 % 3.25 % 2.03 %
Q2 2017 16.53 % 4.02 % 2.78 %
Q3 2017 16.84 % 4.36 % 3.12 %
Q4 2017 16.87 % 4.76 % 3.56 %
Q1 2018 17.07 % 4.96 % 3.71 %
Q2 2018 17.36 % 5.09 % 3.76 %
Q3 2018 17.39 % 5.08 % 3.77 %
Q4 2018 17.74 % 5.02 % 3.67 %
Q1 2019 17.76 % 5.57 % 3.78 %
Q2 2019 18.08 % 6.11 % 3.86 %
Q3 2019 17.85 % 6.32 % 3.58 %
Q4 2019 17.55 % 6.79 % 3.58 %
Q1 2020 17.59 % 6.76 % 3.47 %
Q2 2020 17.26 % 7.19 % 3.86 %
Q3 2020 17.38 % 7.55 % 4.26 %
Q4 2020 17.43 % 7.76 % 4.70 %
Q1 2021 17.70 % 8.25 % 5.36 %
Q2 2021 18.60 % 8.34 % 5.73 %
Q3 2021 19.05 % 8.63 % 6.18 %
Q4 2021 20.29 % 9.49 % 6.80 %
Q1 2022 20.64 % 9.76 % 7.02 %
Q2 2022 19.91 % 9.50 % 6.76 %
Q3 2022 20.23 % 9.58 % 6.79 %
Q4 2022 20.98 % 9.83 % 6.96 %
Q1 2023 21.28 % 9.74 % 6.72 %
Q2 2023 21.49 % 9.66 % 6.50 %
Q3 2023 21.77 % 10.17 % 6.85 %
Q4 2023 22.03 % 10.06 % 6.91 %
Q1 2024 22.03 % 10.00 % 6.90 %
Q2 2024 22.16 % 9.84 % 6.83 %
Q3 2024 22.49 % 9.94 % 7.00 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2015 80.00 1.35 1.35 6.67
Q2 2015 80.00 0.82 0.82 6.61
Q3 2015 80.00 0.60 0.60 6.53
Q4 2015 80.00 0.61 0.61 6.65
Q1 2016 80.00 (0.16) (0.16) 6.09
Q2 2016 80.00 (0.17) (0.17) 6.22
Q3 2016 80.00 (0.25) (0.18) 6.31
Q4 2016 80.00 (0.03) 0.23 6.60
Q1 2017 80.00 0.71 0.97 5.87
Q2 2017 80.00 1.11 1.37 6.41
Q3 2017 80.00 1.36 1.56 6.35
Q4 2017 80.00 1.75 1.87 7.08
Q1 2018 80.00 1.86 1.98 6.68
Q2 2018 80.00 1.89 2.01 7.25
Q3 2018 80.00 1.95 2.07 7.25
Q4 2018 80.00 2.01 2.01 8.07
Q1 2019 80.00 2.17 2.17 7.46
Q2 2019 80.00 2.50 2.29 7.61
Q3 2019 80.00 2.46 2.18 7.34
Q4 2019 80.00 2.57 2.30 8.25
Q1 2020 80.00 2.58 2.31 7.91
Q2 2020 80.00 2.80 2.75 9.14
Q3 2020 80.00 3.13 3.13 9.11
Q4 2020 80.00 3.50 3.50 10.32
Q1 2021 80.00 4.08 4.08 9.77
Q2 2021 80.00 4.21 4.21 11.10
Q3 2021 80.00 4.65 4.65 10.80
Q4 2021 80.00 4.96 4.96 12.41
Q1 2022 80.00 5.16 5.16 11.81
Q2 2022 80.00 5.50 5.28 13.42
Q3 2022 80.00 5.56 5.31 12.78
Q4 2022 80.00 5.50 5.25 14.24
Q1 2023 80.00 5.34 5.09 15.31
Q2 2023 80.00 4.52 4.96 14.18
Q3 2023 80.00 4.82 5.30 14.22
Q4 2023 80.00 4.88 5.36 16.05
Q1 2024 80.00 5.00 5.47 15.37
Q2 2024 80.00 5.56 5.56 16.77
Q3 2024 80.00 6.04 5.83 16.97

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2015 26.44 26.44 5.35
Q2 2015 45.96 45.96 5.73
Q3 2015 34.06 34.06 3.15
Q4 2015 29.17 29.17 2.70
Q1 2016 NEG NEG 1.91
Q2 2016 NEG NEG 1.89
Q3 2016 NEG NEG 1.28
Q4 2016 NEG 51.15 1.79
Q1 2017 21.61 15.79 2.60
Q2 2017 14.89 12.06 2.58
Q3 2017 17.41 15.22 3.73
Q4 2017 14.12 13.21 3.49
Q1 2018 19.10 17.94 5.31
Q2 2018 17.35 16.32 4.51
Q3 2018 17.30 16.30 4.65
Q4 2018 19.85 19.85 4.96
Q1 2019 17.32 17.32 5.03
Q2 2019 16.85 18.46 5.55
Q3 2019 18.56 20.90 6.21
Q4 2019 18.21 20.39 5.67
Q1 2020 13.88 15.53 4.53
Q2 2020 14.71 15.01 4.51
Q3 2020 16.69 16.69 5.74
Q4 2020 18.53 18.53 6.28
Q1 2021 19.29 19.29 8.06
Q2 2021 23.70 23.70 8.98
Q3 2021 22.98 22.98 9.91
Q4 2021 20.47 20.47 8.18
Q1 2022 19.32 19.32 8.45
Q2 2022 15.44 16.08 6.33
Q3 2022 14.83 15.54 6.46
Q4 2022 12.56 13.16 4.85
Q1 2023 14.55 15.27 5.08
Q2 2023 16.24 14.80 5.18
Q3 2023 15.66 14.25 5.31
Q4 2023 18.38 16.75 5.59
Q1 2024 19.01 17.36 6.18
Q2 2024 17.09 17.09 5.66
Q3 2024 15.71 16.25 5.59

Business Segments (Million)

Compared With The
Period Retail / Wholesale Consumer Finance Other activities Consolidation adjustments & eliminations
Q1 2020 1,214.34 18.75 2.48 (3.32)
Q2 2020 1,525.80 25.91 2.19 (3.04)
Q3 2020 1,189.03 36.33 3.38 (4.59)
Q4 2020 1,898.20 49.64 10.72 (3.51)
Q1 2021 1,304.32 61.38 3.79 (5.16)
Q2 2021 1,257.45 71.70 3.80 (4.16)
Q3 2021 1,293.20 80.45 3.87 (4.41)
Q4 2021 1,675.79 87.38 9.53 (5.28)
Q1 2022 1,318.29 94.61 4.64 (5.56)
Q2 2022 1,604.59 96.75 4.99 (5.92)
Q3 2022 1,265.96 107.01 4.99 (5.24)
Q4 2022 1,429.17 118.59 5.41 (7.21)
Q1 2023 1,316.48 122.63 5.73 (6.70)
Q2 2023 1,623.39 127.34 5.84 (6.83)
Q3 2023 1,320.90 133.25 4.54 (5.53)
Q4 2023 1,420.00 140.64 5.95 (6.93)
Q1 2024 1,442.98 139.44 6.44 (7.43)
Q2 2024 1,772.47 149.82 4.15 (5.13)
Q3 2024 1,442.74 161.69 6.72 (7.76)

Analysts Estimates (Million)

Item Q3 2024 (e) Q3 2024 (a) Change‬
Average 115.00 156.33 35.93 %

Estimates vs Actual (Million)

Item Q3 2024 (e) Q3 2024 (a) Change
Goldman Sachs 122.40 156.33 27.7 %
AlJazira Capital 121.60 156.33 28.6 %
SNB Capital 121.00 156.33 29.2 %
Al Rajhi Capital 114.00 156.33 37.1 %
YAQEEN 96.00 156.33 62.8 %

Current
Market Cap (M Riyal) 7,760.00
Enterprise Value (EV) (M) 8,994.89
Shares Outstanding ((M)) 80.00
EPS ( Riyal) (TTM) 6.04
Book Value (BV) ( Riyal) 16.97
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) 16.63
P/E (TTM) 16.07
Price/book 5.72
Return on Average Assets (%) (TTM) 10.6
Return on Average Equity (%) (TTM) 38.7

Share Price

97.20
0.20 0.21 %

United Electronics Co. (EXTRA)


Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.