[UOADEV] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 132.87%
YoY- -28.09%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 978,676 1,263,677 1,036,433 953,896 687,940 1,081,602 1,176,438 -11.55%
PBT 334,956 505,850 440,512 440,116 181,760 656,061 586,721 -31.20%
Tax -84,640 -94,252 -92,669 -111,344 -46,504 -129,283 -150,213 -31.80%
NP 250,316 411,598 347,842 328,772 135,256 526,778 436,508 -30.99%
-
NP to SH 239,440 378,916 323,292 300,610 129,088 491,182 399,177 -28.89%
-
Tax Rate 25.27% 18.63% 21.04% 25.30% 25.59% 19.71% 25.60% -
Total Cost 728,360 852,079 688,590 625,124 552,684 554,824 739,930 -1.04%
-
Net Worth 4,738,406 4,683,094 4,488,692 4,211,465 4,367,445 4,280,790 4,053,595 10.97%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 258,123 - - - 259,967 - -
Div Payout % - 68.12% - - - 52.93% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 4,738,406 4,683,094 4,488,692 4,211,465 4,367,445 4,280,790 4,053,595 10.97%
NOSH 1,844,871 1,844,871 1,844,871 1,734,247 1,734,247 1,734,247 1,734,247 4.21%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 25.58% 32.57% 33.56% 34.47% 19.66% 48.70% 37.10% -
ROE 5.05% 8.09% 7.20% 7.14% 2.96% 11.47% 9.85% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 53.08 68.54 57.03 55.04 39.69 62.41 68.49 -15.64%
EPS 13.00 21.26 18.36 17.34 7.44 29.26 24.04 -33.64%
DPS 0.00 14.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 2.57 2.54 2.47 2.43 2.52 2.47 2.36 5.85%
Adjusted Per Share Value based on latest NOSH - 1,734,247
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 39.28 50.72 41.60 38.29 27.61 43.41 47.22 -11.56%
EPS 9.61 15.21 12.98 12.07 5.18 19.71 16.02 -28.89%
DPS 0.00 10.36 0.00 0.00 0.00 10.43 0.00 -
NAPS 1.9018 1.8796 1.8016 1.6903 1.7529 1.7181 1.6269 10.97%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.15 2.12 2.30 2.38 2.42 2.39 2.59 -
P/RPS 4.05 3.09 4.03 4.32 6.10 3.83 3.78 4.71%
P/EPS 16.56 10.32 12.93 13.72 32.49 8.43 11.14 30.28%
EY 6.04 9.69 7.73 7.29 3.08 11.86 8.97 -23.19%
DY 0.00 6.60 0.00 0.00 0.00 6.28 0.00 -
P/NAPS 0.84 0.83 0.93 0.98 0.96 0.97 1.10 -16.46%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 05/03/19 27/11/18 28/08/18 24/05/18 21/02/18 21/11/17 -
Price 2.30 2.22 2.15 2.37 2.58 2.54 2.45 -
P/RPS 4.33 3.24 3.77 4.31 6.50 4.07 3.58 13.53%
P/EPS 17.71 10.80 12.09 13.66 34.64 8.96 10.54 41.38%
EY 5.65 9.26 8.27 7.32 2.89 11.16 9.49 -29.25%
DY 0.00 6.31 0.00 0.00 0.00 5.91 0.00 -
P/NAPS 0.89 0.87 0.87 0.98 1.02 1.03 1.04 -9.87%

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
Post a Comment