[UOADEV] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -85.84%
YoY- -49.02%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 199,273 261,630 465,611 154,602 270,642 229,571 294,809 -22.92%
PBT 216,020 141,480 227,018 77,088 476,654 138,875 182,274 11.95%
Tax -16,623 -37,612 -55,892 -19,156 -122,779 -25,465 -38,086 -42.37%
NP 199,397 103,868 171,126 57,932 353,875 113,410 144,188 24.05%
-
NP to SH 191,799 90,357 165,651 48,979 345,979 110,444 124,225 33.47%
-
Tax Rate 7.70% 26.58% 24.62% 24.85% 25.76% 18.34% 20.89% -
Total Cost -124 157,762 294,485 96,670 -83,233 116,161 150,621 -
-
Net Worth 4,280,790 4,053,595 3,786,308 3,261,278 3,817,347 3,434,244 3,147,438 22.68%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 259,967 - - - 244,701 - - -
Div Payout % 135.54% - - - 70.73% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 4,280,790 4,053,595 3,786,308 3,261,278 3,817,347 3,434,244 3,147,438 22.68%
NOSH 1,734,247 1,734,247 1,632,029 1,630,639 1,632,469 1,612,321 1,520,501 9.13%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 100.06% 39.70% 36.75% 37.47% 130.75% 49.40% 48.91% -
ROE 4.48% 2.23% 4.38% 1.50% 9.06% 3.22% 3.95% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.50 15.23 28.53 9.48 16.59 14.24 19.39 -29.34%
EPS 11.07 5.26 10.15 3.00 21.21 6.85 8.17 22.37%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.47 2.36 2.32 2.00 2.34 2.13 2.07 12.46%
Adjusted Per Share Value based on latest NOSH - 1,630,639
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.00 10.50 18.69 6.21 10.86 9.21 11.83 -22.90%
EPS 7.70 3.63 6.65 1.97 13.89 4.43 4.99 33.42%
DPS 10.43 0.00 0.00 0.00 9.82 0.00 0.00 -
NAPS 1.7181 1.6269 1.5197 1.3089 1.5321 1.3784 1.2632 22.68%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.39 2.59 2.55 2.70 2.35 2.50 2.19 -
P/RPS 20.79 17.00 8.94 28.48 14.17 17.56 11.30 49.98%
P/EPS 21.60 49.23 25.12 89.89 11.08 36.50 26.81 -13.38%
EY 4.63 2.03 3.98 1.11 9.02 2.74 3.73 15.45%
DY 6.28 0.00 0.00 0.00 6.38 0.00 0.00 -
P/NAPS 0.97 1.10 1.10 1.35 1.00 1.17 1.06 -5.72%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 21/02/18 21/11/17 23/08/17 22/05/17 22/02/17 23/11/16 24/08/16 -
Price 2.54 2.45 2.57 2.73 2.50 2.37 2.39 -
P/RPS 22.09 16.08 9.01 28.79 15.07 16.64 12.33 47.35%
P/EPS 22.95 46.57 25.32 90.89 11.79 34.60 29.25 -14.89%
EY 4.36 2.15 3.95 1.10 8.48 2.89 3.42 17.52%
DY 5.91 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 1.03 1.04 1.11 1.37 1.07 1.11 1.15 -7.06%

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