[UOADEV] QoQ 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- 112.27%
YoY- -44.56%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 300,377 304,963 171,985 199,273 261,630 465,611 154,602 55.64%
PBT 110,326 174,618 45,440 216,020 141,480 227,018 77,088 26.96%
Tax -13,830 -44,046 -11,626 -16,623 -37,612 -55,892 -19,156 -19.50%
NP 96,496 130,572 33,814 199,397 103,868 171,126 57,932 40.47%
-
NP to SH 92,164 118,033 32,272 191,799 90,357 165,651 48,979 52.35%
-
Tax Rate 12.54% 25.22% 25.59% 7.70% 26.58% 24.62% 24.85% -
Total Cost 203,881 174,391 138,171 -124 157,762 294,485 96,670 64.38%
-
Net Worth 4,488,692 4,211,465 4,367,445 4,280,790 4,053,595 3,786,308 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 % - - - 135.54% - - - -
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 3,786,308 3,261,278 23.70%
NOSH 1,844,871 1,734,247 1,734,247 1,734,247 1,734,247 1,632,029 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 32.12% 42.82% 19.66% 100.06% 39.70% 36.75% 37.47% -
ROE 2.05% 2.80% 0.74% 4.48% 2.23% 4.38% 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 16.53 17.60 9.92 11.50 15.23 28.53 9.48 44.82%
EPS 5.07 6.81 1.86 11.07 5.26 10.15 3.00 41.83%
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 12.06 12.24 6.90 8.00 10.50 18.69 6.21 55.59%
EPS 3.70 4.74 1.30 7.70 3.63 6.65 1.97 52.16%
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 1.5197 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 13.92 13.53 24.39 20.79 17.00 8.94 28.48 -37.92%
P/EPS 45.35 34.95 129.96 21.60 49.23 25.12 89.89 -36.59%
EY 2.21 2.86 0.77 4.63 2.03 3.98 1.11 58.19%
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 13.01 13.47 26.00 22.09 16.08 9.01 28.79 -41.08%
P/EPS 42.39 34.80 138.55 22.95 46.57 25.32 90.89 -39.83%
EY 2.36 2.87 0.72 4.36 2.15 3.95 1.10 66.26%
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