[UOADEV] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -36.81%
YoY- 85.49%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,104,457 1,169,916 1,177,998 978,676 1,263,677 1,036,433 953,896 10.23%
PBT 510,097 521,562 506,674 334,956 505,850 440,512 440,116 10.30%
Tax -101,675 -112,166 -123,904 -84,640 -94,252 -92,669 -111,344 -5.86%
NP 408,422 409,396 382,770 250,316 411,598 347,842 328,772 15.51%
-
NP to SH 399,474 382,482 369,896 239,440 378,916 323,292 300,610 20.80%
-
Tax Rate 19.93% 21.51% 24.45% 25.27% 18.63% 21.04% 25.30% -
Total Cost 696,035 760,520 795,228 728,360 852,079 688,590 625,124 7.40%
-
Net Worth 5,072,339 4,860,591 4,609,345 4,738,406 4,683,094 4,488,692 4,211,465 13.16%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 275,243 - - - 258,123 - - -
Div Payout % 68.90% - - - 68.12% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 5,072,339 4,860,591 4,609,345 4,738,406 4,683,094 4,488,692 4,211,465 13.16%
NOSH 1,967,157 1,967,157 1,844,871 1,844,871 1,844,871 1,844,871 1,734,247 8.73%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 36.98% 34.99% 32.49% 25.58% 32.57% 33.56% 34.47% -
ROE 7.88% 7.87% 8.02% 5.05% 8.09% 7.20% 7.14% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 56.18 60.65 63.89 53.08 68.54 57.03 55.04 1.37%
EPS 21.07 20.43 20.06 13.00 21.26 18.36 17.34 13.82%
DPS 14.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 2.58 2.52 2.50 2.57 2.54 2.47 2.43 4.06%
Adjusted Per Share Value based on latest NOSH - 1,844,871
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 44.33 46.96 47.28 39.28 50.72 41.60 38.29 10.22%
EPS 16.03 15.35 14.85 9.61 15.21 12.98 12.07 20.76%
DPS 11.05 0.00 0.00 0.00 10.36 0.00 0.00 -
NAPS 2.0358 1.9508 1.85 1.9018 1.8796 1.8016 1.6903 13.16%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.03 2.00 2.40 2.15 2.12 2.30 2.38 -
P/RPS 3.61 3.30 3.76 4.05 3.09 4.03 4.32 -11.25%
P/EPS 9.99 10.09 11.96 16.56 10.32 12.93 13.72 -19.01%
EY 10.01 9.92 8.36 6.04 9.69 7.73 7.29 23.46%
DY 6.90 0.00 0.00 0.00 6.60 0.00 0.00 -
P/NAPS 0.79 0.79 0.96 0.84 0.83 0.93 0.98 -13.34%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 26/08/19 29/05/19 05/03/19 27/11/18 28/08/18 -
Price 1.98 1.91 2.07 2.30 2.22 2.15 2.37 -
P/RPS 3.52 3.15 3.24 4.33 3.24 3.77 4.31 -12.59%
P/EPS 9.74 9.63 10.32 17.71 10.80 12.09 13.66 -20.13%
EY 10.26 10.38 9.69 5.65 9.26 8.27 7.32 25.16%
DY 7.07 0.00 0.00 0.00 6.31 0.00 0.00 -
P/NAPS 0.77 0.76 0.83 0.89 0.87 0.87 0.98 -14.81%

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