[UOADEV] QoQ TTM Result on 31-Dec-2016 [#4]

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

Announcement Date

22-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 53.17%

YoY- 62.28%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	1,152,971	1,120,912	949,624	996,193	1,237,148	1,499,756	1,530,659	-17.19%
YoY %	2.86%	18.04%	-4.67%	-19.48%	-17.51%	-2.02%	-	-
Horiz. %	75.33%	73.23%	62.04%	65.08%	80.82%	97.98%	100.00%	-
PBT	916,695	914,090	874,891	929,364	641,039	729,579	656,507	24.90%
YoY %	0.28%	4.48%	-5.86%	44.98%	-12.14%	11.13%	-	-
Horiz. %	139.63%	139.24%	133.26%	141.56%	97.64%	111.13%	100.00%	-
Tax	-235,439	-223,292	-205,486	-218,726	-140,497	-172,216	-161,206	28.69%
YoY %	-5.44%	-8.67%	6.05%	-55.68%	18.42%	-6.83%	-	-
Horiz. %	146.05%	138.51%	127.47%	135.68%	87.15%	106.83%	100.00%	-
NP	681,256	690,798	669,405	710,638	500,542	557,363	495,301	23.65%
YoY %	-1.38%	3.20%	-5.80%	41.97%	-10.19%	12.53%	-	-
Horiz. %	137.54%	139.47%	135.15%	143.48%	101.06%	112.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	645,362	665,449	629,627	676,726	441,814	489,908	434,612	30.12%
YoY %	-3.02%	5.69%	-6.96%	53.17%	-9.82%	12.72%	-	-
Horiz. %	148.49%	153.11%	144.87%	155.71%	101.66%	112.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.68%	24.43%	23.49%	23.54%	21.92%	23.60%	24.56%	-
YoY %	5.12%	4.00%	-0.21%	7.39%	-7.12%	-3.91%	-	-
Horiz. %	104.56%	99.47%	95.64%	95.85%	89.25%	96.09%	100.00%	-
Total Cost	471,715	430,114	280,219	285,555	736,606	942,393	1,035,358	-40.76%
YoY %	9.67%	53.49%	-1.87%	-61.23%	-21.84%	-8.98%	-	-
Horiz. %	45.56%	41.54%	27.06%	27.58%	71.15%	91.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,053,595	3,786,308	3,261,278	3,817,347	3,434,244	3,147,438	3,253,274	15.77%
YoY %	7.06%	16.10%	-14.57%	11.16%	9.11%	-3.25%	-	-
Horiz. %	124.60%	116.38%	100.25%	117.34%	105.56%	96.75%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	244,701	244,701	244,701	244,701	227,907	227,907	227,907	4.84%
YoY %	0.00%	0.00%	0.00%	7.37%	0.00%	0.00%	-	-
Horiz. %	107.37%	107.37%	107.37%	107.37%	100.00%	100.00%	100.00%	-
Div Payout %	37.92%	36.77%	38.86%	36.16%	51.58%	46.52%	52.44%	-
YoY %	3.13%	-5.38%	7.47%	-29.90%	10.88%	-11.29%	-	-
Horiz. %	72.31%	70.12%	74.10%	68.95%	98.36%	88.71%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	4,053,595	3,786,308	3,261,278	3,817,347	3,434,244	3,147,438	3,253,274	15.77%
YoY %	7.06%	16.10%	-14.57%	11.16%	9.11%	-3.25%	-	-
Horiz. %	124.60%	116.38%	100.25%	117.34%	105.56%	96.75%	100.00%	-
NOSH	1,734,247	1,632,029	1,630,639	1,632,469	1,612,321	1,520,501	1,520,221	9.16%
YoY %	6.26%	0.09%	-0.11%	1.25%	6.04%	0.02%	-	-
Horiz. %	114.08%	107.35%	107.26%	107.38%	106.06%	100.02%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	59.09%	61.63%	70.49%	71.34%	40.46%	37.16%	32.36%	-
YoY %	-4.12%	-12.57%	-1.19%	76.32%	8.88%	14.83%	-	-
Horiz. %	182.60%	190.45%	217.83%	220.46%	125.03%	114.83%	100.00%	-
ROE	15.92%	17.58%	19.31%	17.73%	12.86%	15.57%	13.36%	-
YoY %	-9.44%	-8.96%	8.91%	37.87%	-17.41%	16.54%	-	-
Horiz. %	119.16%	131.59%	144.54%	132.71%	96.26%	116.54%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	67.13	68.68	58.24	61.07	76.73	98.64	100.69	-23.66%
YoY %	-2.26%	17.93%	-4.63%	-20.41%	-22.21%	-2.04%	-	-
Horiz. %	66.67%	68.21%	57.84%	60.65%	76.20%	97.96%	100.00%	-
EPS	37.57	40.77	38.61	41.48	27.40	32.22	28.59	19.95%
YoY %	-7.85%	5.59%	-6.92%	51.39%	-14.96%	12.70%	-	-
Horiz. %	131.41%	142.60%	135.05%	145.09%	95.84%	112.70%	100.00%	-
DPS	14.25	15.00	15.01	15.00	14.14	15.00	14.99	-3.31%
YoY %	-5.00%	-0.07%	0.07%	6.08%	-5.73%	0.07%	-	-
Horiz. %	95.06%	100.07%	100.13%	100.07%	94.33%	100.07%	100.00%	-
NAPS	2.36	2.32	2.00	2.34	2.13	2.07	2.14	6.73%
YoY %	1.72%	16.00%	-14.53%	9.86%	2.90%	-3.27%	-	-
Horiz. %	110.28%	108.41%	93.46%	109.35%	99.53%	96.73%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,632,469
RPS	46.28	44.99	38.11	39.98	49.65	60.19	61.43	-17.18%
YoY %	2.87%	18.05%	-4.68%	-19.48%	-17.51%	-2.02%	-	-
Horiz. %	75.34%	73.24%	62.04%	65.08%	80.82%	97.98%	100.00%	-
EPS	25.90	26.71	25.27	27.16	17.73	19.66	17.44	30.13%
YoY %	-3.03%	5.70%	-6.96%	53.19%	-9.82%	12.73%	-	-
Horiz. %	148.51%	153.15%	144.90%	155.73%	101.66%	112.73%	100.00%	-
DPS	9.82	9.82	9.82	9.82	9.15	9.15	9.15	4.81%
YoY %	0.00%	0.00%	0.00%	7.32%	0.00%	0.00%	-	-
Horiz. %	107.32%	107.32%	107.32%	107.32%	100.00%	100.00%	100.00%	-
NAPS	1.6269	1.5197	1.3089	1.5321	1.3784	1.2632	1.3057	15.77%
YoY %	7.05%	16.11%	-14.57%	11.15%	9.12%	-3.25%	-	-
Horiz. %	124.60%	116.39%	100.25%	117.34%	105.57%	96.75%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	2.59	2.55	2.70	2.35	2.50	2.19	2.12	-
P/RPS	3.86	3.71	4.64	3.85	3.26	2.22	2.11	49.52%
YoY %	4.04%	-20.04%	20.52%	18.10%	46.85%	5.21%	-	-
Horiz. %	182.94%	175.83%	219.91%	182.46%	154.50%	105.21%	100.00%	-
P/EPS	6.89	6.25	6.99	5.67	9.12	6.80	7.42	-4.81%
YoY %	10.24%	-10.59%	23.28%	-37.83%	34.12%	-8.36%	-	-
Horiz. %	92.86%	84.23%	94.20%	76.42%	122.91%	91.64%	100.00%	-
EY	14.51	15.99	14.30	17.65	10.96	14.71	13.49	4.97%
YoY %	-9.26%	11.82%	-18.98%	61.04%	-25.49%	9.04%	-	-
Horiz. %	107.56%	118.53%	106.00%	130.84%	81.25%	109.04%	100.00%	-
DY	5.50	5.88	5.56	6.38	5.65	6.85	7.07	-15.40%
YoY %	-6.46%	5.76%	-12.85%	12.92%	-17.52%	-3.11%	-	-
Horiz. %	77.79%	83.17%	78.64%	90.24%	79.92%	96.89%	100.00%	-
P/NAPS	1.10	1.10	1.35	1.00	1.17	1.06	0.99	7.26%
YoY %	0.00%	-18.52%	35.00%	-14.53%	10.38%	7.07%	-	-
Horiz. %	111.11%	111.11%	136.36%	101.01%	118.18%	107.07%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	21/11/17	23/08/17	22/05/17	22/02/17	23/11/16	24/08/16	25/05/16	-
Price	2.45	2.57	2.73	2.55	2.37	2.39	2.21	-
P/RPS	3.65	3.74	4.69	4.18	3.09	2.42	2.19	40.52%
YoY %	-2.41%	-20.26%	12.20%	35.28%	27.69%	10.50%	-	-
Horiz. %	166.67%	170.78%	214.16%	190.87%	141.10%	110.50%	100.00%	-
P/EPS	6.52	6.30	7.07	6.15	8.65	7.42	7.73	-10.71%
YoY %	3.49%	-10.89%	14.96%	-28.90%	16.58%	-4.01%	-	-
Horiz. %	84.35%	81.50%	91.46%	79.56%	111.90%	95.99%	100.00%	-
EY	15.34	15.87	14.14	16.27	11.56	13.48	12.94	11.99%
YoY %	-3.34%	12.23%	-13.09%	40.74%	-14.24%	4.17%	-	-
Horiz. %	118.55%	122.64%	109.27%	125.73%	89.34%	104.17%	100.00%	-
DY	5.81	5.84	5.50	5.88	5.96	6.28	6.78	-9.77%
YoY %	-0.51%	6.18%	-6.46%	-1.34%	-5.10%	-7.37%	-	-
Horiz. %	85.69%	86.14%	81.12%	86.73%	87.91%	92.63%	100.00%	-
P/NAPS	1.04	1.11	1.37	1.09	1.11	1.15	1.03	0.64%
YoY %	-6.31%	-18.98%	25.69%	-1.80%	-3.48%	11.65%	-	-
Horiz. %	100.97%	107.77%	133.01%	105.83%	107.77%	111.65%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 16:00:00

EMA 5

5 Mins

SELL

2024-05-07 15:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-07 15:50:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-07 15:50:00

ADX

5 Mins

SELL

2024-05-07 15:50:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

412

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

PTRANS

PERAK TRANSIT BERHAD

341

HLIND

HONG LEONG INDUSTRIES BHD

333

SNS

SNS NETWORK TECHNOLOGY BERHAD

330

MYEG

MY E.G. SERVICES BHD

308

DNEX

DAGANG NEXCHANGE BERHAD

288

YTL

YTL CORPORATION BHD

262

PBBANK

PUBLIC BANK BHD

231

Daily Stocks

INGENIEU

0.085

-0.025

852,152,300

ICONIC

0.13

+0.015

124,593,800

HSI-CXG

0.165

-0.015

118,605,200

MYEG

0.92

+0.005

111,359,500

ICONIC-WA

0.045

0.00

104,919,900

CAPITALA

0.90

+0.06

90,004,900

HSI-HUT

0.21

+0.005

87,152,100

VELESTO

0.27

+0.005

85,680,500

FITTERS

0.055

+0.005

77,126,800

BPURI

0.075

+0.005

76,776,000

More active Stocks

CARLSBG

19.40

+0.70

584,600

HLFG

17.52

+0.42

566,900

HEIM

23.72

+0.40

223,200

CHGP

2.80

+0.39

2,195,300

HLBANK

19.70

+0.36

940,700

PANAMY

19.46

+0.34

74,900

MPI

31.30

+0.30

235,500

NESTLE

128.30

+0.30

77,000

PETDAG

21.88

+0.22

232,400

RANHILL

1.38

+0.19

41,712,200

More gainer Stocks

AJI

19.54

-0.50

496,700

DLADY

34.30

-0.20

15,200

BIPORT

6.11

-0.19

800

SAM

5.36

-0.18

604,900

PLB

1.01

-0.14

63,800

MAHSING-C61

0.07

-0.13

500

HENGYUAN

2.85

-0.12

947,500

LPI

12.08

-0.12

96,700

KUAISHO-C17

0.08

-0.12

58,800

NATGATE

1.65

-0.11

18,069,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More