[UOADEV] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -56.13%
YoY- 85.49%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 227,020 288,438 344,330 244,669 486,352 300,377 304,963 -17.81%
PBT 118,925 137,835 169,598 83,739 175,466 110,326 174,618 -22.53%
Tax -17,550 -22,173 -40,792 -21,160 -24,750 -13,830 -44,046 -45.76%
NP 101,375 115,662 128,806 62,579 150,716 96,496 130,572 -15.48%
-
NP to SH 112,612 101,914 125,088 59,860 136,447 92,164 118,033 -3.07%
-
Tax Rate 14.76% 16.09% 24.05% 25.27% 14.11% 12.54% 25.22% -
Total Cost 125,645 172,776 215,524 182,090 335,636 203,881 174,391 -19.58%
-
Net Worth 5,072,339 4,860,591 4,609,345 4,738,406 4,683,094 4,488,692 4,211,465 13.16%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 275,243 - - - 258,123 - - -
Div Payout % 244.42% - - - 189.17% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 5,072,339 4,860,591 4,609,345 4,738,406 4,683,094 4,488,692 4,211,465 13.16%
NOSH 1,967,157 1,967,157 1,844,871 1,844,871 1,844,871 1,844,871 1,734,247 8.73%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 44.65% 40.10% 37.41% 25.58% 30.99% 32.12% 42.82% -
ROE 2.22% 2.10% 2.71% 1.26% 2.91% 2.05% 2.80% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 11.55 14.95 18.68 13.27 26.38 16.53 17.60 -24.42%
EPS 5.73 5.28 6.78 3.25 7.40 5.07 6.81 -10.84%
DPS 14.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 2.58 2.52 2.50 2.57 2.54 2.47 2.43 4.06%
Adjusted Per Share Value based on latest NOSH - 1,844,871
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 9.11 11.58 13.82 9.82 19.52 12.06 12.24 -17.82%
EPS 4.52 4.09 5.02 2.40 5.48 3.70 4.74 -3.11%
DPS 11.05 0.00 0.00 0.00 10.36 0.00 0.00 -
NAPS 2.0358 1.9508 1.85 1.9018 1.8796 1.8016 1.6903 13.16%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.03 2.00 2.40 2.15 2.12 2.30 2.38 -
P/RPS 17.58 13.37 12.85 16.20 8.04 13.92 13.53 19.01%
P/EPS 35.44 37.85 35.37 66.22 28.65 45.35 34.95 0.92%
EY 2.82 2.64 2.83 1.51 3.49 2.21 2.86 -0.93%
DY 6.90 0.00 0.00 0.00 6.60 0.00 0.00 -
P/NAPS 0.79 0.79 0.96 0.84 0.83 0.93 0.98 -13.34%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 26/08/19 29/05/19 05/03/19 27/11/18 28/08/18 -
Price 1.98 1.91 2.07 2.30 2.22 2.15 2.37 -
P/RPS 17.15 12.77 11.08 17.33 8.42 13.01 13.47 17.41%
P/EPS 34.57 36.15 30.51 70.84 30.00 42.39 34.80 -0.43%
EY 2.89 2.77 3.28 1.41 3.33 2.36 2.87 0.46%
DY 7.07 0.00 0.00 0.00 6.31 0.00 0.00 -
P/NAPS 0.77 0.76 0.83 0.89 0.87 0.87 0.98 -14.81%

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