[UOADEV] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
05-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 48.05%
YoY- -28.86%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 288,438 344,330 244,669 486,352 300,377 304,963 171,985 41.11%
PBT 137,835 169,598 83,739 175,466 110,326 174,618 45,440 109.40%
Tax -22,173 -40,792 -21,160 -24,750 -13,830 -44,046 -11,626 53.73%
NP 115,662 128,806 62,579 150,716 96,496 130,572 33,814 126.84%
-
NP to SH 101,914 125,088 59,860 136,447 92,164 118,033 32,272 115.09%
-
Tax Rate 16.09% 24.05% 25.27% 14.11% 12.54% 25.22% 25.59% -
Total Cost 172,776 215,524 182,090 335,636 203,881 174,391 138,171 16.05%
-
Net Worth 4,860,591 4,609,345 4,738,406 4,683,094 4,488,692 4,211,465 4,367,445 7.38%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 258,123 - - - -
Div Payout % - - - 189.17% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 4,860,591 4,609,345 4,738,406 4,683,094 4,488,692 4,211,465 4,367,445 7.38%
NOSH 1,967,157 1,844,871 1,844,871 1,844,871 1,844,871 1,734,247 1,734,247 8.75%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 40.10% 37.41% 25.58% 30.99% 32.12% 42.82% 19.66% -
ROE 2.10% 2.71% 1.26% 2.91% 2.05% 2.80% 0.74% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.95 18.68 13.27 26.38 16.53 17.60 9.92 31.41%
EPS 5.28 6.78 3.25 7.40 5.07 6.81 1.86 100.35%
DPS 0.00 0.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 2.52 2.50 2.57 2.54 2.47 2.43 2.52 0.00%
Adjusted Per Share Value based on latest NOSH - 1,844,871
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.58 13.82 9.82 19.52 12.06 12.24 6.90 41.17%
EPS 4.09 5.02 2.40 5.48 3.70 4.74 1.30 114.56%
DPS 0.00 0.00 0.00 10.36 0.00 0.00 0.00 -
NAPS 1.9508 1.85 1.9018 1.8796 1.8016 1.6903 1.7529 7.38%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.00 2.40 2.15 2.12 2.30 2.38 2.42 -
P/RPS 13.37 12.85 16.20 8.04 13.92 13.53 24.39 -32.99%
P/EPS 37.85 35.37 66.22 28.65 45.35 34.95 129.96 -56.02%
EY 2.64 2.83 1.51 3.49 2.21 2.86 0.77 127.20%
DY 0.00 0.00 0.00 6.60 0.00 0.00 0.00 -
P/NAPS 0.79 0.96 0.84 0.83 0.93 0.98 0.96 -12.17%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 26/08/19 29/05/19 05/03/19 27/11/18 28/08/18 24/05/18 -
Price 1.91 2.07 2.30 2.22 2.15 2.37 2.58 -
P/RPS 12.77 11.08 17.33 8.42 13.01 13.47 26.00 -37.72%
P/EPS 36.15 30.51 70.84 30.00 42.39 34.80 138.55 -59.13%
EY 2.77 3.28 1.41 3.33 2.36 2.87 0.72 145.32%
DY 0.00 0.00 0.00 6.31 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 0.89 0.87 0.87 0.98 1.02 -17.79%

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