[UOADEV] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -93.43%
YoY- -34.11%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,263,677 777,325 476,948 171,985 1,081,602 882,329 620,699 60.42%
PBT 505,850 330,384 220,058 45,440 656,061 440,041 298,561 41.98%
Tax -94,252 -69,502 -55,672 -11,626 -129,283 -112,660 -75,048 16.35%
NP 411,598 260,882 164,386 33,814 526,778 327,381 223,513 50.07%
-
NP to SH 378,916 242,469 150,305 32,272 491,182 299,383 209,026 48.51%
-
Tax Rate 18.63% 21.04% 25.30% 25.59% 19.71% 25.60% 25.14% -
Total Cost 852,079 516,443 312,562 138,171 554,824 554,948 397,186 66.10%
-
Net Worth 4,683,094 4,488,692 4,211,465 4,367,445 4,280,790 4,053,595 3,785,638 15.19%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 258,123 - - - 259,967 - - -
Div Payout % 68.12% - - - 52.93% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 4,683,094 4,488,692 4,211,465 4,367,445 4,280,790 4,053,595 3,785,638 15.19%
NOSH 1,844,871 1,844,871 1,734,247 1,734,247 1,734,247 1,734,247 1,631,740 8.50%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 32.57% 33.56% 34.47% 19.66% 48.70% 37.10% 36.01% -
ROE 8.09% 5.40% 3.57% 0.74% 11.47% 7.39% 5.52% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 68.54 42.77 27.52 9.92 62.41 51.37 38.04 47.91%
EPS 21.26 13.77 8.67 1.86 29.26 18.03 12.81 40.04%
DPS 14.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.54 2.47 2.43 2.52 2.47 2.36 2.32 6.20%
Adjusted Per Share Value based on latest NOSH - 1,734,247
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 50.72 31.20 19.14 6.90 43.41 35.41 24.91 60.43%
EPS 15.21 9.73 6.03 1.30 19.71 12.02 8.39 48.51%
DPS 10.36 0.00 0.00 0.00 10.43 0.00 0.00 -
NAPS 1.8796 1.8016 1.6903 1.7529 1.7181 1.6269 1.5194 15.19%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.12 2.30 2.38 2.42 2.39 2.59 2.55 -
P/RPS 3.09 5.38 8.65 24.39 3.83 5.04 6.70 -40.22%
P/EPS 10.32 17.24 27.44 129.96 8.43 14.86 19.91 -35.39%
EY 9.69 5.80 3.64 0.77 11.86 6.73 5.02 54.84%
DY 6.60 0.00 0.00 0.00 6.28 0.00 0.00 -
P/NAPS 0.83 0.93 0.98 0.96 0.97 1.10 1.10 -17.07%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 05/03/19 27/11/18 28/08/18 24/05/18 21/02/18 21/11/17 23/08/17 -
Price 2.22 2.15 2.37 2.58 2.54 2.45 2.57 -
P/RPS 3.24 5.03 8.61 26.00 4.07 4.77 6.76 -38.67%
P/EPS 10.80 16.11 27.33 138.55 8.96 14.06 20.06 -33.74%
EY 9.26 6.21 3.66 0.72 11.16 7.11 4.98 51.04%
DY 6.31 0.00 0.00 0.00 5.91 0.00 0.00 -
P/NAPS 0.87 0.87 0.98 1.02 1.03 1.04 1.11 -14.95%

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