[UOADEV] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 54.48%
YoY- 23.05%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,501,080 1,104,457 1,169,916 1,177,998 978,676 1,263,677 1,036,433 27.98%
PBT 729,792 510,097 521,562 506,674 334,956 505,850 440,512 39.96%
Tax -220,272 -101,675 -112,166 -123,904 -84,640 -94,252 -92,669 78.01%
NP 509,520 408,422 409,396 382,770 250,316 411,598 347,842 28.94%
-
NP to SH 496,868 399,474 382,482 369,896 239,440 378,916 323,292 33.14%
-
Tax Rate 30.18% 19.93% 21.51% 24.45% 25.27% 18.63% 21.04% -
Total Cost 991,560 696,035 760,520 795,228 728,360 852,079 688,590 27.48%
-
Net Worth 5,190,301 5,072,339 4,860,591 4,609,345 4,738,406 4,683,094 4,488,692 10.15%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 275,243 - - - 258,123 - -
Div Payout % - 68.90% - - - 68.12% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 5,190,301 5,072,339 4,860,591 4,609,345 4,738,406 4,683,094 4,488,692 10.15%
NOSH 1,967,157 1,967,157 1,967,157 1,844,871 1,844,871 1,844,871 1,844,871 4.36%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 33.94% 36.98% 34.99% 32.49% 25.58% 32.57% 33.56% -
ROE 9.57% 7.88% 7.87% 8.02% 5.05% 8.09% 7.20% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 76.35 56.18 60.65 63.89 53.08 68.54 57.03 21.44%
EPS 25.28 21.07 20.43 20.06 13.00 21.26 18.36 23.74%
DPS 0.00 14.00 0.00 0.00 0.00 14.00 0.00 -
NAPS 2.64 2.58 2.52 2.50 2.57 2.54 2.47 4.53%
Adjusted Per Share Value based on latest NOSH - 1,844,871
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 57.19 42.08 44.57 44.88 37.28 48.14 39.48 27.99%
EPS 18.93 15.22 14.57 14.09 9.12 14.44 12.32 33.12%
DPS 0.00 10.49 0.00 0.00 0.00 9.83 0.00 -
NAPS 1.9773 1.9324 1.8517 1.756 1.8052 1.7841 1.71 10.15%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.59 2.03 2.00 2.40 2.15 2.12 2.30 -
P/RPS 2.08 3.61 3.30 3.76 4.05 3.09 4.03 -35.63%
P/EPS 6.29 9.99 10.09 11.96 16.56 10.32 12.93 -38.11%
EY 15.89 10.01 9.92 8.36 6.04 9.69 7.73 61.59%
DY 0.00 6.90 0.00 0.00 0.00 6.60 0.00 -
P/NAPS 0.60 0.79 0.79 0.96 0.84 0.83 0.93 -25.31%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/06/20 26/02/20 26/11/19 26/08/19 29/05/19 05/03/19 27/11/18 -
Price 1.81 1.98 1.91 2.07 2.30 2.22 2.15 -
P/RPS 2.37 3.52 3.15 3.24 4.33 3.24 3.77 -26.59%
P/EPS 7.16 9.74 9.63 10.32 17.71 10.80 12.09 -29.45%
EY 13.96 10.26 10.38 9.69 5.65 9.26 8.27 41.72%
DY 0.00 7.07 0.00 0.00 0.00 6.31 0.00 -
P/NAPS 0.69 0.77 0.76 0.83 0.89 0.87 0.87 -14.30%

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