[UOADEV] QoQ Quarter Result on 30-Jun-2019 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 108.97%
YoY- 5.98%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 375,270 227,020 288,438 344,330 244,669 486,352 300,377 15.98%
PBT 182,448 118,925 137,835 169,598 83,739 175,466 110,326 39.80%
Tax -55,068 -17,550 -22,173 -40,792 -21,160 -24,750 -13,830 151.00%
NP 127,380 101,375 115,662 128,806 62,579 150,716 96,496 20.31%
-
NP to SH 124,217 112,612 101,914 125,088 59,860 136,447 92,164 21.99%
-
Tax Rate 30.18% 14.76% 16.09% 24.05% 25.27% 14.11% 12.54% -
Total Cost 247,890 125,645 172,776 215,524 182,090 335,636 203,881 13.90%
-
Net Worth 5,190,301 5,072,339 4,860,591 4,609,345 4,738,406 4,683,094 4,488,692 10.15%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 275,243 - - - 258,123 - -
Div Payout % - 244.42% - - - 189.17% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 5,190,301 5,072,339 4,860,591 4,609,345 4,738,406 4,683,094 4,488,692 10.15%
NOSH 1,967,157 1,967,157 1,967,157 1,844,871 1,844,871 1,844,871 1,844,871 4.36%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 33.94% 44.65% 40.10% 37.41% 25.58% 30.99% 32.12% -
ROE 2.39% 2.22% 2.10% 2.71% 1.26% 2.91% 2.05% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 19.09 11.55 14.95 18.68 13.27 26.38 16.53 10.06%
EPS 6.32 5.73 5.28 6.78 3.25 7.40 5.07 15.81%
DPS 0.00 14.00 0.00 0.00 0.00 14.00 0.00 -
NAPS 2.64 2.58 2.52 2.50 2.57 2.54 2.47 4.53%
Adjusted Per Share Value based on latest NOSH - 1,844,871
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 15.06 9.11 11.58 13.82 9.82 19.52 12.06 15.94%
EPS 4.99 4.52 4.09 5.02 2.40 5.48 3.70 22.04%
DPS 0.00 11.05 0.00 0.00 0.00 10.36 0.00 -
NAPS 2.0832 2.0358 1.9508 1.85 1.9018 1.8796 1.8016 10.15%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.59 2.03 2.00 2.40 2.15 2.12 2.30 -
P/RPS 8.33 17.58 13.37 12.85 16.20 8.04 13.92 -28.96%
P/EPS 25.17 35.44 37.85 35.37 66.22 28.65 45.35 -32.43%
EY 3.97 2.82 2.64 2.83 1.51 3.49 2.21 47.72%
DY 0.00 6.90 0.00 0.00 0.00 6.60 0.00 -
P/NAPS 0.60 0.79 0.79 0.96 0.84 0.83 0.93 -25.31%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/06/20 26/02/20 26/11/19 26/08/19 29/05/19 05/03/19 27/11/18 -
Price 1.81 1.98 1.91 2.07 2.30 2.22 2.15 -
P/RPS 9.48 17.15 12.77 11.08 17.33 8.42 13.01 -19.00%
P/EPS 28.65 34.57 36.15 30.51 70.84 30.00 42.39 -22.96%
EY 3.49 2.89 2.77 3.28 1.41 3.33 2.36 29.76%
DY 0.00 7.07 0.00 0.00 0.00 6.31 0.00 -
P/NAPS 0.69 0.77 0.76 0.83 0.89 0.87 0.87 -14.30%

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