[UOADEV] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 23.05%
YoY- -27.42%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,036,433 953,896 687,940 1,081,602 1,176,438 1,241,398 618,408 41.05%
PBT 440,512 440,116 181,760 656,061 586,721 597,122 308,352 26.81%
Tax -92,669 -111,344 -46,504 -129,283 -150,213 -150,096 -76,624 13.50%
NP 347,842 328,772 135,256 526,778 436,508 447,026 231,728 31.06%
-
NP to SH 323,292 300,610 129,088 491,182 399,177 418,052 195,916 39.59%
-
Tax Rate 21.04% 25.30% 25.59% 19.71% 25.60% 25.14% 24.85% -
Total Cost 688,590 625,124 552,684 554,824 739,930 794,372 386,680 46.86%
-
Net Worth 4,488,692 4,211,465 4,367,445 4,280,790 4,053,595 3,785,638 3,261,278 23.70%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 259,967 - - - -
Div Payout % - - - 52.93% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 4,488,692 4,211,465 4,367,445 4,280,790 4,053,595 3,785,638 3,261,278 23.70%
NOSH 1,844,871 1,734,247 1,734,247 1,734,247 1,734,247 1,631,740 1,630,639 8.56%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 33.56% 34.47% 19.66% 48.70% 37.10% 36.01% 37.47% -
ROE 7.20% 7.14% 2.96% 11.47% 9.85% 11.04% 6.01% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 57.03 55.04 39.69 62.41 68.49 76.08 37.92 31.23%
EPS 18.36 17.34 7.44 29.26 24.04 25.62 12.00 32.74%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.47 2.43 2.52 2.47 2.36 2.32 2.00 15.09%
Adjusted Per Share Value based on latest NOSH - 1,734,247
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 39.48 36.34 26.21 41.21 44.82 47.29 23.56 41.03%
EPS 12.32 11.45 4.92 18.71 15.21 15.93 7.46 39.67%
DPS 0.00 0.00 0.00 9.90 0.00 0.00 0.00 -
NAPS 1.71 1.6044 1.6638 1.6308 1.5443 1.4422 1.2424 23.71%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.30 2.38 2.42 2.39 2.59 2.55 2.70 -
P/RPS 4.03 4.32 6.10 3.83 3.78 3.35 7.12 -31.55%
P/EPS 12.93 13.72 32.49 8.43 11.14 9.95 22.47 -30.79%
EY 7.73 7.29 3.08 11.86 8.97 10.05 4.45 44.45%
DY 0.00 0.00 0.00 6.28 0.00 0.00 0.00 -
P/NAPS 0.93 0.98 0.96 0.97 1.10 1.10 1.35 -21.98%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 24/05/18 21/02/18 21/11/17 23/08/17 22/05/17 -
Price 2.15 2.37 2.58 2.54 2.45 2.57 2.73 -
P/RPS 3.77 4.31 6.50 4.07 3.58 3.38 7.20 -35.01%
P/EPS 12.09 13.66 34.64 8.96 10.54 10.03 22.72 -34.30%
EY 8.27 7.32 2.89 11.16 9.49 9.97 4.40 52.24%
DY 0.00 0.00 0.00 5.91 0.00 0.00 0.00 -
P/NAPS 0.87 0.98 1.02 1.03 1.04 1.11 1.37 -26.09%

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