[UOADEV] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
05-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 17.21%
YoY- -22.86%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,169,916 1,177,998 978,676 1,263,677 1,036,433 953,896 687,940 42.42%
PBT 521,562 506,674 334,956 505,850 440,512 440,116 181,760 101.80%
Tax -112,166 -123,904 -84,640 -94,252 -92,669 -111,344 -46,504 79.75%
NP 409,396 382,770 250,316 411,598 347,842 328,772 135,256 109.10%
-
NP to SH 382,482 369,896 239,440 378,916 323,292 300,610 129,088 106.15%
-
Tax Rate 21.51% 24.45% 25.27% 18.63% 21.04% 25.30% 25.59% -
Total Cost 760,520 795,228 728,360 852,079 688,590 625,124 552,684 23.69%
-
Net Worth 4,860,591 4,609,345 4,738,406 4,683,094 4,488,692 4,211,465 4,367,445 7.38%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 258,123 - - - -
Div Payout % - - - 68.12% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 4,860,591 4,609,345 4,738,406 4,683,094 4,488,692 4,211,465 4,367,445 7.38%
NOSH 1,967,157 1,844,871 1,844,871 1,844,871 1,844,871 1,734,247 1,734,247 8.75%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 34.99% 32.49% 25.58% 32.57% 33.56% 34.47% 19.66% -
ROE 7.87% 8.02% 5.05% 8.09% 7.20% 7.14% 2.96% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 60.65 63.89 53.08 68.54 57.03 55.04 39.69 32.63%
EPS 20.43 20.06 13.00 21.26 18.36 17.34 7.44 95.97%
DPS 0.00 0.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 2.52 2.50 2.57 2.54 2.47 2.43 2.52 0.00%
Adjusted Per Share Value based on latest NOSH - 1,844,871
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 44.57 44.88 37.28 48.14 39.48 36.34 26.21 42.42%
EPS 14.57 14.09 9.12 14.44 12.32 11.45 4.92 106.08%
DPS 0.00 0.00 0.00 9.83 0.00 0.00 0.00 -
NAPS 1.8517 1.756 1.8052 1.7841 1.71 1.6044 1.6638 7.38%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.00 2.40 2.15 2.12 2.30 2.38 2.42 -
P/RPS 3.30 3.76 4.05 3.09 4.03 4.32 6.10 -33.58%
P/EPS 10.09 11.96 16.56 10.32 12.93 13.72 32.49 -54.10%
EY 9.92 8.36 6.04 9.69 7.73 7.29 3.08 117.93%
DY 0.00 0.00 0.00 6.60 0.00 0.00 0.00 -
P/NAPS 0.79 0.96 0.84 0.83 0.93 0.98 0.96 -12.17%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 26/08/19 29/05/19 05/03/19 27/11/18 28/08/18 24/05/18 -
Price 1.91 2.07 2.30 2.22 2.15 2.37 2.58 -
P/RPS 3.15 3.24 4.33 3.24 3.77 4.31 6.50 -38.27%
P/EPS 9.63 10.32 17.71 10.80 12.09 13.66 34.64 -57.37%
EY 10.38 9.69 5.65 9.26 8.27 7.32 2.89 134.34%
DY 0.00 0.00 0.00 6.31 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 0.89 0.87 0.87 0.98 1.02 -17.79%

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