[UOADEV] QoQ Cumulative 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- 64.06%
YoY- -27.42%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 777,325 476,948 171,985 1,081,602 882,329 620,699 154,602 193.20%
PBT 330,384 220,058 45,440 656,061 440,041 298,561 77,088 163.61%
Tax -69,502 -55,672 -11,626 -129,283 -112,660 -75,048 -19,156 135.93%
NP 260,882 164,386 33,814 526,778 327,381 223,513 57,932 172.44%
-
NP to SH 242,469 150,305 32,272 491,182 299,383 209,026 48,979 190.18%
-
Tax Rate 21.04% 25.30% 25.59% 19.71% 25.60% 25.14% 24.85% -
Total Cost 516,443 312,562 138,171 554,824 554,948 397,186 96,670 205.28%
-
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 5.40% 3.57% 0.74% 11.47% 7.39% 5.52% 1.50% -
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 42.77 27.52 9.92 62.41 51.37 38.04 9.48 172.78%
EPS 13.77 8.67 1.86 29.26 18.03 12.81 3.00 175.93%
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 31.20 19.14 6.90 43.41 35.41 24.91 6.21 193.05%
EPS 9.73 6.03 1.30 19.71 12.02 8.39 1.97 189.74%
DPS 0.00 0.00 0.00 10.43 0.00 0.00 0.00 -
NAPS 1.8016 1.6903 1.7529 1.7181 1.6269 1.5194 1.3089 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 5.38 8.65 24.39 3.83 5.04 6.70 28.48 -67.04%
P/EPS 17.24 27.44 129.96 8.43 14.86 19.91 89.89 -66.70%
EY 5.80 3.64 0.77 11.86 6.73 5.02 1.11 200.81%
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 5.03 8.61 26.00 4.07 4.77 6.76 28.79 -68.71%
P/EPS 16.11 27.33 138.55 8.96 14.06 20.06 90.89 -68.41%
EY 6.21 3.66 0.72 11.16 7.11 4.98 1.10 216.71%
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