[UOADEV] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 1.74%
YoY- -4.37%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,235,058 1,104,457 1,363,789 1,375,728 1,336,361 1,263,677 976,598 16.92%
PBT 608,806 510,097 566,638 539,129 544,149 505,850 546,404 7.46%
Tax -135,583 -101,675 -108,875 -100,532 -103,786 -94,252 -86,125 35.28%
NP 473,223 408,422 457,763 438,597 440,363 411,598 460,279 1.86%
-
NP to SH 463,831 399,474 423,309 413,559 406,504 378,916 434,268 4.48%
-
Tax Rate 22.27% 19.93% 19.21% 18.65% 19.07% 18.63% 15.76% -
Total Cost 761,835 696,035 906,026 937,131 895,998 852,079 516,319 29.57%
-
Net Worth 5,190,301 5,072,339 4,860,591 4,609,345 4,738,406 4,683,094 4,488,692 10.15%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 275,243 275,243 258,123 258,123 258,123 258,123 259,967 3.87%
Div Payout % 59.34% 68.90% 60.98% 62.42% 63.50% 68.12% 59.86% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 5,190,301 5,072,339 4,860,591 4,609,345 4,738,406 4,683,094 4,488,692 10.15%
NOSH 1,967,157 1,967,157 1,967,157 1,844,871 1,844,871 1,844,871 1,844,871 4.36%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 38.32% 36.98% 33.57% 31.88% 32.95% 32.57% 47.13% -
ROE 8.94% 7.88% 8.71% 8.97% 8.58% 8.09% 9.67% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 62.82 56.18 70.71 74.62 72.48 68.54 53.74 10.95%
EPS 23.59 20.32 21.95 22.43 22.05 20.55 23.90 -0.86%
DPS 14.00 14.00 13.38 14.00 14.00 14.00 14.31 -1.44%
NAPS 2.64 2.58 2.52 2.50 2.57 2.54 2.47 4.53%
Adjusted Per Share Value based on latest NOSH - 1,844,871
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 47.05 42.08 51.96 52.41 50.91 48.14 37.20 16.93%
EPS 17.67 15.22 16.13 15.76 15.49 14.44 16.54 4.50%
DPS 10.49 10.49 9.83 9.83 9.83 9.83 9.90 3.93%
NAPS 1.9773 1.9324 1.8517 1.756 1.8052 1.7841 1.71 10.15%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.59 2.03 2.00 2.40 2.15 2.12 2.30 -
P/RPS 2.53 3.61 2.83 3.22 2.97 3.09 4.28 -29.54%
P/EPS 6.74 9.99 9.11 10.70 9.75 10.32 9.62 -21.09%
EY 14.84 10.01 10.97 9.35 10.25 9.69 10.39 26.79%
DY 8.81 6.90 6.69 5.83 6.51 6.60 6.22 26.09%
P/NAPS 0.60 0.79 0.79 0.96 0.84 0.83 0.93 -25.31%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/06/20 26/02/20 26/11/19 26/08/19 29/05/19 05/03/19 27/11/18 -
Price 1.81 1.98 1.89 2.06 2.30 2.22 2.15 -
P/RPS 2.88 3.52 2.67 2.76 3.17 3.24 4.00 -19.65%
P/EPS 7.67 9.74 8.61 9.18 10.43 10.80 9.00 -10.10%
EY 13.03 10.26 11.61 10.89 9.59 9.26 11.11 11.20%
DY 7.73 7.07 7.08 6.80 6.09 6.31 6.65 10.54%
P/NAPS 0.69 0.77 0.75 0.82 0.89 0.87 0.87 -14.30%

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