[UOADEV] QoQ 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- -83.17%
YoY- -34.11%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 486,352 300,377 304,963 171,985 199,273 261,630 465,611 2.93%
PBT 175,466 110,326 174,618 45,440 216,020 141,480 227,018 -15.73%
Tax -24,750 -13,830 -44,046 -11,626 -16,623 -37,612 -55,892 -41.81%
NP 150,716 96,496 130,572 33,814 199,397 103,868 171,126 -8.09%
-
NP to SH 136,447 92,164 118,033 32,272 191,799 90,357 165,651 -12.09%
-
Tax Rate 14.11% 12.54% 25.22% 25.59% 7.70% 26.58% 24.62% -
Total Cost 335,636 203,881 174,391 138,171 -124 157,762 294,485 9.08%
-
Net Worth 4,683,094 4,488,692 4,211,465 4,367,445 4,280,790 4,053,595 3,786,308 15.17%
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 % 189.17% - - - 135.54% - - -
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 3,786,308 15.17%
NOSH 1,844,871 1,844,871 1,734,247 1,734,247 1,734,247 1,734,247 1,632,029 8.49%
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 30.99% 32.12% 42.82% 19.66% 100.06% 39.70% 36.75% -
ROE 2.91% 2.05% 2.80% 0.74% 4.48% 2.23% 4.38% -
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 26.38 16.53 17.60 9.92 11.50 15.23 28.53 -5.07%
EPS 7.40 5.07 6.81 1.86 11.07 5.26 10.15 -18.94%
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 18.53 11.44 11.62 6.55 7.59 9.97 17.74 2.93%
EPS 5.20 3.51 4.50 1.23 7.31 3.44 6.31 -12.07%
DPS 9.83 0.00 0.00 0.00 9.90 0.00 0.00 -
NAPS 1.7841 1.71 1.6044 1.6638 1.6308 1.5443 1.4424 15.18%
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 8.04 13.92 13.53 24.39 20.79 17.00 8.94 -6.81%
P/EPS 28.65 45.35 34.95 129.96 21.60 49.23 25.12 9.13%
EY 3.49 2.21 2.86 0.77 4.63 2.03 3.98 -8.36%
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 8.42 13.01 13.47 26.00 22.09 16.08 9.01 -4.40%
P/EPS 30.00 42.39 34.80 138.55 22.95 46.57 25.32 11.93%
EY 3.33 2.36 2.87 0.72 4.36 2.15 3.95 -10.73%
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